{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["RawAll","TechCosts","OtherParams","Single","RENewCap","REProd","Sum","ByCountry","ByProject","DemandsPrices","map","map_Rep","TransRaw","RawBUw","RawCIw","RawGAw","RawGHw","RawGUw","RawGBw","RawLIw","RawMAw","RawNGw","RawNIw","RawSEw","RawSIw","RawTBw"],"not_rendered":{"charts":32,"images":0,"macros":1,"external_links":2,"defined_names":58,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"RawAll","index":0,"n_rows":4168,"n_cols":60,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Paste->"]
[{"$f":"IF(C12=\"MESSAGE\",E12,\"\")","v":""},{"$f":"IF(A12=\"\",\"\",ROW())","v":""}]
["","","Table","01:00:00","MAINWAPP,","adb"]
["",""]
[{"$f":"IF(C15=\"MESSAGE\",E15,\"\")","v":"Objective"},{"$f":"IF(A15=\"\",\"\",ROW())","v":15},"MESSAGE","Int_V2","Objective"]
[{"$f":"IF(C16=\"MESSAGE\",E16,\"\")","v":""},{"$f":"IF(A16=\"\",\"\",ROW())","v":""},"May","14,",2013,"17:15:00"]
["",""]
["","",null,"obj"]
["",""]
["","",2010,260274600]
["","",2011,0]
["","",2012,0]
["","",2013,0]
["","",2014,0]
["","",2015,0]
["","",2016,0]
["","",2017,0]
["","",2018,0]
["","",2019,0]
["","",2020,0]
["","",2021,0]
["","",2022,0]
["","",2023,0]
["","",2024,0]
["","",2025,0]
["","",2026,0]
["","",2027,0]
["","",2028,0]
["","",2029,0]
["","",2030,0]
["","",2031,0]
["","",2040,0]
["","",2050,0]
["",""]
["",""]
["","","Table","02:00:00","MAINWAPP,","adb"]
["",""]
["TransmissionOutput",48,"MESSAGE","Int_V2","TransmissionOutput"]
["","","May","14,",2013,"17:15:00"]
["",""]
["","",null,"ELEXGHwCIwOut","ELEXGHwTBwOut","ELEXSEwMAwOut","ELEXCIwBUwOut","ELEXNGwTBwOut","ELEXNGwNIwOut","ELEXCIwGHwOut","ELEXTBwGHwOut","ELEXMAwSEwOut","ELEXBUwCIwOut","ELEXTBwNGwOut","ELEXNIwNGwOut","ELNCDorGHwTBwOut","ELNCDorCIwGHwOut","ELNCDorTBwGHwOut","ELNCDorGHwCIwOut","ELNCCLSGCIwLIwOut","ELNCCLSGLIwGUwOut","ELNCCLSGLIwSIwOut","ELNCCLSGSIwGUwOut","ELNCCLSGLIwCIwOut","ELNCCLSGGUwLIwOut","ELNCCLSGSIwLIwOut","ELNCCLSGGUwSIwOut","ELNCOMVGSEwGUwOut","ELNCOMVGSEwGAwOut","ELNCOMVGGAwGBwOut","ELNCOMVGGBwGUwOut","ELNCOMVGGUwSEwOut","ELNCOMVGGAwSEwOut","ELNCOMVGGBwGAwOut","ELNCOMVGGUwGBwOut","ELNUCoNNGwNIwOut","ELNUCoNNIwTBwOut","ELNUCoNNIwBUwOut","ELNUCoNNIwNGwOut","ELNUCoNTBwNIwOut","ELNUCoNBUwNIwOut","ELNChubGHwBUwOut","ELNChubBUwMAwOut","ELNChubMAwCIwOut","ELNUhubGUwMAwOut","ELNChubBUwGHwOut","ELNChubMAwBUwOut","ELNChubCIwMAwOut","ELNUhubMAwGUwOut","ELNUDmeNGwTBwOut","ELNUDMeTBwGHwOut","ELNUDMeTBwNGwOut","ELNUDMeGHwTBwOut","ELNUOMVGMAwSEwOut","ELNUOMVSSEwMAwOut","ELNULICILIwCIwOut","ELNULICICIwLIwOut","ELNUNGTBNGwTBwOut","ELNUNGTBTBwNGwOut","ELNUIngDRcNGwOut"]
["",""]
["","",2010,0,0,21.36,87.14,223.12,67,0,0,0.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,0,0,567.99,68.510000000000005,124.2,309.47000000000003,2.8,34.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,0,40.82,596.73,74.900000000000006,13.13,309.47000000000003,14.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,6,0,0,38.979999999999997,685.04,81.11,0,224.99,38.950000000000003,0,0,0,0,0,258.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68.58,0,0,0,0,0,101.6,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,0,7.49,596.91,43.89,0,105.83,94.38,0,0,0,0,0,179.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99.03,0,0,0,0,0,232.5,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,127.53,0,0,0,89.41,0,0,97.81,0,212.46,0,44.61,0,0,0,101.26,80.73,0,0,0,0,0,1.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115.98,0,0,0,0,0,229.61,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,156.44,24.63,125.39,0,85.78,308.45999999999998,0,0,0,503.17,0,347.56,0,0,0,337.12,252.12,0,0,0,0,0,80.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273.08,94.77,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,122.02,0,135.33000000000001,0,93.3,0,0,7.0000000000000007E-2,0,622.58000000000004,0,512.57000000000005,535.37,0,0,337.12,337.12,21.06,0,0,0,0,45.32,0,24.05,4.03,0,0,0,0,0.66,0,0,0,0,0,0,0,0,0,0,0,0,254.85,55.3,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,179.33,0,146.12,0,32.9,0,0,2.68,0,514.63,0,388.08,565.23,0,0,337.12,337.12,20.07,0,0,0,0,25.53,0,22.33,0,0,0,0,0,8.51,0,0,0,0,0,0,0,0,0,0,0,0,161.41,50.22,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,157.41,457.66,40.86,0,0,97.81,0,0,0,0,337.71,0,0,337.12,337.12,19.45,0,0,0,0,129,61.3,35.89,11.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317.82,94.77,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,162.44,662.06,48.87,0,71.56,62.04,0,0,0,0,297,88.52,0,337.12,313.48,0,0,0,0,0,229.71,0,44.57,17.59,0,0,0,0,38.44,0,0,0,0,0,0,0,0,0,0,0,0,295.07,94.77,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,162.69999999999999,685.04,56.96,0,86.02,61.3,0,0,0,0,433.29,56.94,0,228.4,206.1,0,0,0,0,0,229.05,0,27.14,0,0,0,0,1.46,57.18,0,0,0,0,0,0,0,0,0,0,0,0,211.65,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,162.87,685.04,65.739999999999995,1.9,50.61,47.06,0,0,0,0,594.33000000000004,50.12,0,9.48,0,0,0,0,0,0,208.17,0,0,0,0,0.1,0,30.83,88.05,0,0,0,0,0,0,0,0,0,6.06,0,0,207.71,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,167.96,685.04,74.739999999999995,0,42.02,58.07,0,0,0,0,576.85,13.89,0,19.989999999999998,0,0,0,0,0,0,276.88,0,0,0,0,16.190000000000001,0,33.43,127.81,0,0,0,0,0,0,0,0,0,94.77,0,0,148.13,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,149.65,685.04,83.63,0,33.299999999999997,64.8,0,0,0,0,538.33000000000004,0,0,23.89,0,0,0,4.6100000000000003,2.62,0,279.85000000000002,0,0,0,0,31.77,0,35.619999999999997,94.87,0,0,0,0,0,0,0,0,0,94.77,0,0,159.19,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,149.03,685.04,77.97,0,85.77,95.63,0,0,0,0,414.99,3.85,0,24.17,0,0,0,10.65,9.01,0,221.41,0,0,0,0,27.96,0,72.459999999999994,169.08,0,0,0,0,0,0,0,0,0,59.67,0,0,216.33,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0.47,152.56,609.52,55.86,0,36.729999999999997,0,0,0,0,0,602.65,0.14000000000000001,0,11.68,0,0,0,15.91,28.71,0,53.21,0,0,0,0,151.69,0,74.59,168.59,0,0,0,0,0,0,0,0,0,94.77,0,0,96.17,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,134.13,572.97,19.68,0.15,0,0,0,0,0,0,600.5,7.72,0,0,0,0,0,22.67,49.19,0,55.55,0,0,0,0,179.93,0.2,33.24,107.01,0,0,0,0,0,0,0,0,0,94.77,0,0,112.91,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,112.72,567.09,26.17,103.39,7.37,0,0,0,0,0,652.12,1.54,0,0,0,0,0,17.05,45.43,0,57.9,0,0,0,0,154.82,2.9,31.95,122.66,0,0,0,0,0,0,0,0,0,94.77,0,0,130.62,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0.15,89.47,479.36,32.96,43.14,4.25,0,0,0,0,83.3,652.12,10.88,0,0,0,0,0,23.5,54.25,0.08,61.24,0,0,0,0,106.58,6.5,63.07,150.22,0,0,0,0,0,0,0,0,0,94.77,0,0,149.55000000000001,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,3.54,86.28,516.79999999999995,15.28,190.11,14.96,1.51,0,0,0,0,652.12,4.1900000000000004,0,0,0,0,0,25.23,57.96,0.14000000000000001,61.37,0,8.65,0,0,89.32,7.8,52.71,134.91,0,0,0,0,0,0,0,0,0,116.87,30.45,0,37.19,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,11.56,20.64,89.57,491.07,17.510000000000002,110.07,0,2.17,0,0,0,0,650.85,25.07,0,0,0,0,0,23.5,59.76,0.43,70.45,0,0,17.54,0,91.02,8.68,51.47,110.04,0,0,0,0,0,0,0,0,0,116.87,83.97,0,23.69,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,56.95,102.16,680.71,69.069999999999993,161.02000000000001,271.76,0,0,0,0,0,386.3,309.61,0,39.97,0,0,0,169,169,89.48,18.989999999999998,39.19,0,60.47,71.87,117.07,28.39,75.92,124.22,0,52.37,0,0,0,0,9.26,0,14.02,160.5,246.81,15.41,6.34,99.42,226.25,0,0,0,21.5,89.49,133.19999999999999,0,222.34,0,0]
["","",2050,0,0,51.1,95.48,652.66999999999996,75.94,67.680000000000007,110.47,26.01,163.83000000000001,0,23.8,0,453.72,384.16,0,0,0,0,0,156.43,185.43,84.78,62.99,69.81,1.03,72.31,120.38,103.4,28.3,73.239999999999995,112.07,0,119.54,0,0,50.63,0,181.61,40.03,181.47,147.37,465.7,17.260000000000002,93.44,20.14,196.85,0,0,0,106.1,188.79,116.07,0,270.48,0,0]
["",""]
["",""]
["","","Table","03:00:00","MAINWAPP,","adb"]
[{"$f":"IF(C80=\"MESSAGE\",E80,\"\")","v":""},{"$f":"IF(A80=\"\",\"\",ROW())","v":""}]
["TransmissionInput",81,"MESSAGE","Int_V2","TransmissionInput"]
["","","May","14,",2013,"17:15:00"]
["",""]
["","",null,"ELEXGHwCIwInp","ELEXGHwTBwInp","ELEXSEwMAwInp","ELEXCIwBUwInp","ELEXNGwTBwInp","ELEXNGwNIwInp","ELEXCIwGHwInp","ELEXTBwGHwInp","ELEXMAwSEwInp","ELEXBUwCIwInp","ELEXTBwNGwInp","ELEXNIwNGwInp","ELNCDorGHwTBwInp","ELNCDorCIwGHwInp","ELNCDorTBwGHwInp","ELNCDorGHwCIwInp","ELNCCLSGCIwLIwInp","ELNCCLSGLIwGUwInp","ELNCCLSGLIwSIwInp","ELNCCLSGSIwGUwInp","ELNCCLSGLIwCIwInp","ELNCCLSGGUwLIwInp","ELNCCLSGSIwLIwInp","ELNCCLSGGUwSIwInp","ELNCOMVGSEwGUwInp","ELNCOMVGSEwGAwInp","ELNCOMVGGAwGBwInp","ELNCOMVGGBwGUwInp","ELNCOMVGGUwSEwInp","ELNCOMVGGAwSEwInp","ELNCOMVGGBwGAwInp","ELNCOMVGGUwGBwInp","ELNUCoNNGwNIwInp","ELNUCoNNIwTBwInp","ELNUCoNNIwBUwInp","ELNUCoNNIwNGwInp","ELNUCoNTBwNIwInp","ELNUCoNBUwNIwInp","ELNChubGHwBUwInp","ELNChubBUwMAwInp","ELNChubMAwCIwInp","ELNUhubGUwMAwInp","ELNChubBUwGHwInp","ELNChubMAwBUwInp","ELNChubCIwMAwInp","ELNUhubMAwGUwInp","ELNUDmeNGwTBwInp","ELNUDMeTBwGHwInp","ELNUDMeTBwNGwInp","ELNUDMeGHwTBwInp","ELNUOMVGMAwSEwInp","ELNUOMVSSEwMAwInp","ELNULICILIwCIwInp","ELNULICICIwLIwInp","ELNUNGTBNGwTBwInp","ELNUNGTBTBwNGwInp"]
["",""]
["","",2010,0,0,22.6,90.28,228.84,68.8,0,0,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,0,0,582.54999999999995,70.349999999999994,128.08000000000001,317.41000000000003,2.96,35.369999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,0,42.3,612.03,76.92,13.54,317.41000000000003,14.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,6.19,0,0,40.380000000000003,702.61,83.29,0,230.76,41.2,0,0,0,0,0,265.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70.34,0,0,0,0,0,106.16,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,0,7.76,612.22,45.07,0,108.54,99.84,0,0,0,0,0,184.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.57,0,0,0,0,0,242.95,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,130.80000000000001,0,0,0,91.82,0,0,103.46,0,217.91,0,45.76,0,0,0,103.86,82.8,0,0,0,0,0,1.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118.96,0,0,0,0,0,239.93,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,160.44999999999999,26.05,129.91,0,88.08,318.10000000000002,0,0,0,516.07000000000005,0,356.47,0,0,0,345.77,258.58999999999997,0,0,0,0,0,83.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285.35000000000002,98.82,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,125.14,0,140.19999999999999,0,95.81,0,0,7.0000000000000007E-2,0,638.54999999999995,0,525.72,546.29999999999995,0,0,345.77,345.77,22.6,0,0,0,0,46.48,0,24.66,4.1500000000000004,0,0,0,0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,266.3,57.67,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,183.93,0,151.38999999999999,0,33.78,0,0,2.83,0,527.82000000000005,0,398.03,576.77,0,0,345.77,345.77,21.54,0,0,0,0,26.19,0,22.91,0,0,0,0,0,9.0500000000000007,0,0,0,0,0,0,0,0,0,0,0,0,168.67,52.37,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,163.08000000000001,469.39,41.96,0,0,103.46,0,0,0,0,344.61,0,0,345.77,345.77,20.87,0,0,0,0,132.31,67.66,36.81,11.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332.1,98.82,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,168.3,679.04,50.18,0,73.400000000000006,65.62,0,0,0,0,303.06,90.79,0,345.77,321.52,0,0,0,0,0,235.6,0,45.71,18.11,0,0,0,0,40.85,0,0,0,0,0,0,0,0,0,0,0,0,308.33,98.82,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,168.57,702.61,58.49,0,88.23,64.84,0,0,0,0,442.13,58.4,0,234.26,211.38,0,0,0,0,0,234.92,0,27.84,0,0,0,0,1.5,60.76,0,0,0,0,0,0,0,0,0,0,0,0,221.16,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,168.75,702.61,67.510000000000005,1.96,51.9,49.78,0,0,0,0,606.46,51.4,0,9.7200000000000006,0,0,0,0,0,0,213.51,0,0,0,0,0.11,0,31.75,93.57,0,0,0,0,0,0,0,0,0,6.32,0,0,217.04,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,174.01,702.61,76.75,0,43.1,61.42,0,0,0,0,588.62,14.24,0,20.5,0,0,0,0,0,0,283.98,0,0,0,0,17.87,0,34.43,135.82,0,0,0,0,0,0,0,0,0,98.82,0,0,154.78,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,155.05000000000001,702.61,85.88,0,34.15,68.540000000000006,0,0,0,0,549.30999999999995,0,0,24.51,0,0,0,4.7300000000000004,2.68,0,287.02999999999997,0,0,0,0,35.07,0,36.68,100.82,0,0,0,0,0,0,0,0,0,98.82,0,0,166.35,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,154.4,702.61,80.06,0,87.97,101.15,0,0,0,0,423.46,3.95,0,24.79,0,0,0,10.92,9.24,0,227.09,0,0,0,0,30.86,0,74.62,179.68,0,0,0,0,0,0,0,0,0,62.22,0,0,226.05,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0.49,158.06,625.14,57.36,0,37.67,0,0,0,0,0,614.95000000000005,0.14000000000000001,0,11.98,0,0,0,16.32,29.45,0,54.57,0,0,0,0,167.43,0,76.81,179.16,0,0,0,0,0,0,0,0,0,98.82,0,0,100.49,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,138.97,587.66999999999996,20.21,0.15,0,0,0,0,0,0,612.75,7.92,0,0,0,0,0,23.25,50.45,0,56.98,0,0,0,0,198.6,0.2,34.229999999999997,113.72,0,0,0,0,0,0,0,0,0,98.82,0,0,117.98,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,116.79,581.63,26.87,106.62,7.56,0,0,0,0,0,665.43,1.58,0,0,0,0,0,17.489999999999998,46.59,0,59.38,0,0,0,0,170.88,2.97,32.909999999999997,130.35,0,0,0,0,0,0,0,0,0,98.82,0,0,136.49,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0.15,92.7,491.66,33.85,44.49,4.3600000000000003,0,0,0,0,85.44,665.43,11.16,0,0,0,0,0,24.1,55.64,0.09,62.82,0,0,0,0,117.64,6.66,64.95,159.63999999999999,0,0,0,0,0,0,0,0,0,98.82,0,0,156.27000000000001,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,3.74,89.39,530.04999999999995,15.69,196.05,15.35,1.6,0,0,0,0,665.43,4.3,0,0,0,0,0,25.87,59.44,0.15,62.94,0,8.8699999999999992,0,0,98.58,8,54.29,143.37,0,0,0,0,0,0,0,0,0,121.87,31.24,0,38.86,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,11.86,21.83,92.8,503.66,17.98,113.51,0,2.2999999999999998,0,0,0,0,664.13,25.72,0,0,0,0,0,24.1,61.29,0.47,72.260000000000005,0,0,18.059999999999999,0,100.46,8.9,53.01,116.94,0,0,0,0,0,0,0,0,0,121.87,86.12,0,24.75,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,60.24,105.84,698.16,70.92,166.05,278.73,0,0,0,0,0,394.18,317.55,0,41,0,0,0,173.33,173.33,96.01,19.47,43.25,0,62.28,76.38,129.22,29.12,78.19,132.01,0,54.38,0,0,0,0,9.5,0,14.65,167.36,253.14,16.46,6.62,103.67,235.92,0,0,0,22.14,92.16,137.18,0,228.98,0]
["","",2050,0,0,54.05,98.93,669.41,77.98,69.8,113.3,27.51,169.74,0,24.44,0,462.98,394.01,0,0,0,0,0,160.44,190.19,90.95,64.599999999999994,77.05,1.06,74.47,127.93,114.12,29.02,75.430000000000007,119.1,0,124.13,0,0,52.58,0,186.27,42.76,189.62,153.68,477.64,18.440000000000001,97.64,21,205.26,0,0,0,109.27,194.43,119.54,0,278.56,0]
["",""]
["",""]
["","","Table","04:00:00","MAINWAPP,","adb"]
["",""]
["TransmissionCapacity",114,"MESSAGE","Int_V2","TransmissionCapacity"]
["","","May","14,",2013,"17:15:00"]
["",""]
["","",null,"ELEXGHwCIwCap","ELEXGHwTBwCap","ELEXSEwMAwCap","ELEXCIwBUwCap","ELEXNGwTBwCap","ELEXNGwNIwCap","ELEXCIwGHwCap","ELEXTBwGHwCap","ELEXMAwSEwCap","ELEXBUwCIwCap","ELEXTBwNGwCap","ELEXNIwNGwCap","ELNCDorGHwTBwCap","ELNCDorCIwGHwCap","ELNCDorTBwGHwCap","ELNCDorGHwCIwCap","ELNCCLSGCIwLIwCap","ELNCCLSGLIwGUwCap","ELNCCLSGLIwSIwCap","ELNCCLSGSIwGUwCap","ELNCCLSGLIwCIwCap","ELNCCLSGGUwLIwCap","ELNCCLSGSIwLIwCap","ELNCCLSGGUwSIwCap","ELNCOMVGSEwGUwCap","ELNCOMVGSEwGAwCap","ELNCOMVGGAwGBwCap","ELNCOMVGGBwGUwCap","ELNCOMVGGUwSEwCap","ELNCOMVGGAwSEwCap","ELNCOMVGGBwGAwCap","ELNCOMVGGUwGBwCap","ELNUCoNNGwNIwCap","ELNUCoNNIwTBwCap","ELNUCoNNIwBUwCap","ELNUCoNNIwNGwCap","ELNUCoNTBwNIwCap","ELNUCoNBUwNIwCap","ELNChubGHwBUwCap","ELNChubBUwMAwCap","ELNChubMAwCIwCap","ELNUhubGUwMAwCap","ELNChubBUwGHwCap","ELNChubMAwBUwCap","ELNChubCIwMAwCap","ELNUhubMAwGUwCap","ELNUDmeNGwTBwCap","ELNUDMeTBwGHwCap","ELNUDMeTBwNGwCap","ELNUDMeGHwTBwCap","ELNUOMVGMAwSEwCap","ELNUOMVSSEwMAwCap","ELNULICILIwCIwCap","ELNULICICIwLIwCap","ELNUNGTBNGwTBwCap","ELNUNGTBTBwNGwCap","ELNUIngDRcNGwCap"]
["",""]
["","",2010,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320,0,0,0,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,0,664,306,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,95.38,664,306,320,95.38,0,0,0,0,0,0,0,0,0,0,0]
["",""]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",""]
["","",2026,208.41,0,0,0,0,18.940000000000001,0]
["",""]
["","",2026,257.16000000000003,77.56,0.14000000000000001,2.19,0.39,15.31,0,0,0,160.72999999999999,2.57,0,0,0]
["",""]
["","",2026,344.53,88.73,3.39,11.11,9.19,37.42,0,0,0,231.92,64.28,0,0,0]
["","",2010,0,9.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,22.06,7.75,0,0.23,1.59,6.89,0,0,0,13.42,4.8,0,0,0]
["","",2020,45,0,7.3,115.7]
["","",2027,-1322.77,0,-2082.73,-1968.05,0]
["","",2011,0,0,2259.9299999999998,0,0,56.16,0]
["","",2027,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,34.03,0,0,0,0,0,0,0,0,1121.27,0,0,0,10.9,0,0,152,0,0,0]
["","",2011,637.19000000000005,70.23,6.37,10.130000000000001,0.67,0,0,0,0,449.7,5.4,0,0,0]
["","",2027,0,0,0,0,0,0,0,19.2,30.4,164.7,333,450,430,0,0,90,0,0,0,0,0,0,0,0,1319.27,0,0,0,21.78,0,0,608.41,0,0,0]
["","",2011,860.42,76.180000000000007,78.5,19.72,16.84,0,0,0,0,766.76,134.80000000000001,0,0,0]
["","",2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90,0,0,0,0,0,0,0,0,0,0,0,0,21.78,0,0,28.28,0,0,0]
["","",2011,5.5,7.74,0,0,5.64,0,0,0,0,0,25.76,0,0,0]
["","",2027,529.6,0,56,902.7]
["","",2021,-1077.78,0,-1692.44,-1619.75]
["","",2028,4411.66,0]
["","",2012,0,0,0,0,0,2.33,100.9]
["","",2029,16.46,0,35.42,0,0,8.23,0]
["","",2012,36.03,7.2,0,0.56999999999999995,0.03,0,0,0,0,21.75,0.35,0,0,0]
["","",2029,118.47,38.200000000000003,0,3.42,0.21,5.84,0,0.23,0,69.69,1.1100000000000001,0,0,0]
["","",2012,48.98,8.23,0,0.93,0.4,0,0,0,0,31.39,8.6999999999999993,0,0,0]
["","",2029,161.16999999999999,43.67,0,10.1,4.93,11.68,0,1.01,0,100.73,26.17,0,0,0]
["","",2012,10.36,3.93,0,0.28000000000000003,0.19,0,0,0,0,5.17,5.86,0,0,0]
["","",2029,6.56,1.64,0,1.19,0.64,0,0,0.63,0,3.62,2.09,0,0,0]
["","",2012,-1495.19,0,-3037.73,-2286.15]
["","",2027,-1301.71,0,-2347.96,-1905.66]
["","",2013,0,0,0,0,0,153.01,353.68,70.989999999999995,0,103.01,0,96.37,0,280.87,0,0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,2.21,353.68,70.989999999999995,0,1.48,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,25.01,0,0,0,29.48,0,0,0,0,0,0.23,0,0,0,0,500.34,0,2.72,288.01,261.87,0,0]
["","",2013,0,0,300,300,85,180,900,144,0,120,0,110,0,327.2,0,0,10,0,0,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,93,0,0,0,0,0,335.05,0,0,0,0,1000,0,9.08,1152.8,730.14,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,327.2,0,0,0,0,0,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231.37,0,0]
["","",2013,222.1,0,28.2,961.2]
["","",2030,1252,0,143.1,1974.6]
["","",2014,-1314.47,0,-2598.29,-1954.79]
["","",2028,1676.79,732.64]
["","",2015,53.46,0,0,0,0,13.98,0]
["","",2031,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,0,0,0,0,31.52,0,0,85.13,0,0,0]
["","",2015,160.21,0,0,0.71,0.13,4.96,0,0,0,131.4,2.1,0,0,0]
["","",2031,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,63,0,0,340.73,0,0,0]
["","",2015,234.56,0,0,3.56,3.2,12.12,0,0,0,189.59,52.55,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1200000000000001,0,0,0]
["","",2015,70.040000000000006,0,0,1.1599999999999999,0.78,5.68,0,0,0,58.81,20.23,0,0,0]
["","",2031,626.29999999999995,0,61.7,197.9]
["","",2015,0,0,-1756.1,-1935.47]
["","",2031,49.38,0,37.229999999999997,0,0,6.01,0]
["",""]
["","",2040,140.77000000000001,76,0,5.34,0.24,0.82,0,0.95,6.56,53.45,0.56000000000000005,0,42.09,0]
["","",2016,0,0,3.67,15,0,0,0,0,0,0,0,3.74,59.63,0,0,0,4.5,0,0,22.45,0,0,0]
["","",2050,0,0,0,0,0,5.8,0,2,0,0,0,0,0,0,0,0,37.5,141.69999999999999,0,67.41,21.93,247.16,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,42.9,0,0,0,1.6,0,0,16.600000000000001,0,0,0]
["","",2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.08,14.17,0,3.4,0,14.29,0]
["","",2016,37.299999999999997,0,0.8,16.100000000000001]
["","",2050,76,0,21.5,148.4]
["","",2016,85.78,0,132.77000000000001,0,0,12.18,0]
["","",2050,309.05,0,0,0,0,12.28,0]
["",""]
["",""]
["","",2017,253.8,223.62,0,0.44,1.1299999999999999,6.13,0,0,0,35.24,10.33,5.8,0,0]
["",""]
["","",2017,11.88,0,0,0.03,0.39,1.7,0,0,0,2.4,0,0,0,0]
["",""]
["","",2017,-1322.04,0,-1565.16,-1715.1]
["",""]
["","",2017,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",""]
["","","Table",3.125,"MAINWAPP,","adb"]
["",""]
["","",2019,421.01,189.44,0,8.99,6.94,25.09,0,0,0,212.29,57.17,0,0,0]
["",""]
["","",2019,11.18,13.48,0,1.18,0.9,3.11,0,0,0,0.28000000000000003,0,0,0,0]
["",""]
["","",2019,-1150.29,0,-1778.09,-1724.2]
["",""]
["","",2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,68.23,0,0,10.51,0,27.08,0,0,0,0]
["",""]
[{"$f":"IF(C2768=\"MESSAGE\",E2768,\"\")","v":""},{"$f":"IF(A2768=\"\",\"\",ROW())","v":""},2019,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.69,0,0,0,80.3,0,0,21,0,90.28,0,0,0,0]
["",""]
["","",2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.6666666666666665,"MAINWAPP,","adb"]
["","",2020,59.9,0,7,94.2]
["",""]
["","",2020,0,0,17284.21,0,0,583.88,0]
["",""]
["","",2020,9443.0499999999993,3417.4,0,57.72,8.61,332.17,0,0,0,5295.39,84.81,0,0,0]
["",""]
["","",2020,12372.9,3906.96,0,277.76,207.61,774.93,0,0,0,7640.9,1004.26,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,927.03,365.16,0,51.87,46.45,141.18,0,0,0,509.22,1238.55,0,0,0]
["NGwFinaleElc",3183,"MESSAGE","Int_V2","NGwFinaleElc"]
["","",2021,-1000.21,0,-1681.84,-1536.51]
["NGwGasProduction",3249,"MESSAGE","Int_V2","NGwGasProduction"]
["","",2021,397.62,642.34,0,0,0,38.020000000000003,0]
["SEwSecElcOut",3315,"MESSAGE","Int_V2","SEwSecElcOut"]
["","",2021,575.41999999999996,185.7,0,3.18,0.56000000000000005,22.16,0,0,0,344.88,5.52,0,0,0]
["SEwSecTotCap",3381,"MESSAGE","Int_V2","SEwSecTotCap"]
["","",2021,763.64,212.3,0,16.16,13.97,54.15,0,0,0,497.63,88.76,0,0,0]
["SEwSecNewCap",3447,"MESSAGE","Int_V2","SEwSecNewCap"]
["","",2016,80.180000000000007,24.74,0,0,1.1200000000000001,10.37,0,0,0,54.17,17.64,0,0,0]
["","","May","14,",2013,"17:15:00"]
["","",2023,220.9,0,32,375.9]
["","","May","14,",2013,"17:15:00"]
["","",2023,365.42,0,57.84,0,0,12.22,0]
["","","May","14,",2013,"17:15:00"]
["","",2023,644.88,559.49,2.5099999999999998,4,0.6,23.01,0,0,0,65.64,0.14000000000000001,6.82,0,0]
["","","May","14,",2013,"17:15:00"]
["","",2023,712.54,640.33000000000004,76.31,19.239999999999998,14.88,53.67,0,0,0,125.68,3.5,34.08,0,0]
["","","May","14,",2013,"17:15:00"]
["","",2017,84.96,85.17,0,0.06,1.02,6.25,0,0,0,8.9,2.41,0,0,0]
["",""]
["","",2024,-1146.32,0,-1715.85,-1687.21]
["",""]
["","",2024,0,0,0,0,0,10.37,0,5,6,0,0,0,0,27.09,0,0,0,0,0.03,0,0,0,0,47.48,0,0,0,0,0,0]
["","",null,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2"]
["","",2024,0,0,139.72999999999999,0,0,65,80,20,20,54.1,0,0,450,147,0,0,0,0,37.270000000000003,0,0,0,0,94.9,0,0,0,0,0,0]
["","",null,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2"]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48.7,0,0,0,0,0,0]
[null,null,null,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2"]
[null,null,2018,123.7,0,303.8,11.5]
[null,null,"Table",5.25,"MAINWAPP,","adb"]
[]
[null,null,"MESSAGE","Int_V2","TBwFinaleShp"]
[null,null,"May","14,",2013,"17:15:00"]
[]
[null,null,null,"Electricite","Exports","Urban","Rural"]
[]
[null,null,2010,-1172.67,0,-1927.1,-2140.2399999999998]
[null,null,2011,-1530.47,0,-2040.32,-2273.1]
[null,null,2012,-2116.5300000000002,0,-2899.1,-3607.05]
[null,null,2013,-1730.25,0,-2114.2399999999998,-2788.67]
[null,null,2014,-2126.12,0,-3471.61,-2732.29]
[null,null,2015,-1242,0,-1811.93,-715.7]
[null,null,2016,-1264.04,0,-1820.47,-1578.33]
[null,null,2017,-1208.3800000000001,0,-1739.79,-1747.39]
[null,null,2018,-1151.48,0,-1659.44,-1748.54]
[null,null,2019,-1108.43,0,-1596.83,-1750.97]
[null,null,2020,-1015.73,0,-1554.96,-1679.82]
[null,null,2021,-1073.1600000000001,0,-1614.8,-1691.75]
[null,null,2022,-1106.58,0,-1653.69,-1705.48]
[null,null,2023,-1061.6099999999999,0,-1607.44,-1706.29]
[null,null,2024,-1138.1099999999999,0,-1703.53,-1740.02]
[null,null,2025,-1133.6600000000001,0,-1722.48,-1765.21]
[null,null,2026,-1102.1400000000001,0,-1660.79,-1747.95]
[null,null,2027,-1197.69,0,-1762.48,-1772.78]
[null,null,2028,-1199.55,0,-1764.16,-1785.71]
[null,null,2029,-1216.3800000000001,0,-1803.52,-1803.99]
[null,null,2030,-1177.03,0,-1721.53,-1747.03]
[null,null,2031,-1203.93,0,-1788.57,-1828.12]
[null,null,2040,-1279.5999999999999,0,-1872.65,-1857.23]
[null,null,2050,-1289.74,0,-1803.69,-1943.88]

{"sheet":"TechCosts","index":1,"n_rows":681,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,"Discount",0.5]
[null,null,null,1,{"$f":"D2+1","v":2},{"$f":"E2+1","v":3},4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 price ($/ton)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Lookup string1","Country","Tech","Lookup String2","Efficiency","Emission Factor","Variable Costs","Fixed Costs","Life","CRF","Availability","IDC","Project Name","Capital Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)"]
[null,null,null,null,null,"ton/MWh","US$/MWh","US$/kW",null,null,null,null,null,"US$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCOE ($/MWh)"]
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"N5+1","v":2011},{"$f":"O5+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AB5+1","v":2025},2026,2027,2028,2029,2030,2031,2040,2050,null,{"$f":"N5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,null,{"$f":"AM5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"BI5","v":2040},2050]
[{"$f":"[2]TechCosts!A6","v":"SENEPOHFEXST"},{"$f":"[2]TechCosts!B6","v":"SEN"},{"$f":"[2]TechCosts!C6","v":"EPOHFEXST"},{"$f":"[2]TechCosts!D6","v":"SEwEPOHFEXST"},{"$f":"[2]TechCosts!E6","v":0.27906976744186046},{"$f":"[2]TechCosts!F6","v":1.040643},{"$f":"[2]TechCosts!G6","v":0},{"$f":"[2]TechCosts!H6","v":129.02450110301638},{"$f":"[2]TechCosts!I6","v":0},{"$f":"[2]TechCosts!J6","v":0},{"$f":"[2]TechCosts!K6","v":0.85562100456621004},{"$f":"[2]TechCosts!L6","v":0},{"$f":"[2]TechCosts!M6","v":0},{"$f":"[2]TechCosts!N6","v":0},{"$f":"[2]TechCosts!O6","v":0},{"$f":"[2]TechCosts!P6","v":0},{"$f":"[2]TechCosts!Q6","v":0},{"$f":"[2]TechCosts!R6","v":0},{"$f":"[2]TechCosts!S6","v":0},{"$f":"[2]TechCosts!T6","v":0},{"$f":"[2]TechCosts!U6","v":0},{"$f":"[2]TechCosts!V6","v":0},{"$f":"[2]TechCosts!W6","v":0},{"$f":"[2]TechCosts!X6","v":0},{"$f":"[2]TechCosts!Y6","v":0},{"$f":"[2]TechCosts!Z6","v":0},{"$f":"[2]TechCosts!AA6","v":0},{"$f":"[2]TechCosts!AB6","v":0},{"$f":"[2]TechCosts!AC6","v":0},{"$f":"[2]TechCosts!AD6","v":0},{"$f":"[2]TechCosts!AE6","v":0},{"$f":"[2]TechCosts!AF6","v":0},{"$f":"[2]TechCosts!AG6","v":0},{"$f":"[2]TechCosts!AH6","v":0},{"$f":"[2]TechCosts!AI6","v":0},{"$f":"[2]TechCosts!AJ6","v":0},{"$f":"[2]TechCosts!AK6","v":0},{"$f":"[2]TechCosts!AL6","v":"OHFC"},{"$f":"[2]TechCosts!AM6","v":166.48592085235921},{"$f":"[2]TechCosts!AN6","v":169.84018264840182},{"$f":"[2]TechCosts!AO6","v":173.19444444444443},{"$f":"[2]TechCosts!AP6","v":176.54870624048709},{"$f":"[2]TechCosts!AQ6","v":179.9029680365297},{"$f":"[2]TechCosts!AR6","v":183.25722983257231},{"$f":"[2]TechCosts!AS6","v":186.61149162861491},{"$f":"[2]TechCosts!AT6","v":189.96575342465752},{"$f":"[2]TechCosts!AU6","v":193.32001522070016},{"$f":"[2]TechCosts!AV6","v":196.67427701674279},{"$f":"[2]TechCosts!AW6","v":199.77083333333334},{"$f":"[2]TechCosts!AX6","v":202.22108066971083},{"$f":"[2]TechCosts!AY6","v":204.67132800608829},{"$f":"[2]TechCosts!AZ6","v":207.12157534246575},{"$f":"[2]TechCosts!BA6","v":209.57182267884326},{"$f":"[2]TechCosts!BB6","v":212.02207001522072},{"$f":"[2]TechCosts!BC6","v":214.47231735159818},{"$f":"[2]TechCosts!BD6","v":216.92256468797564},{"$f":"[2]TechCosts!BE6","v":219.37281202435312},{"$f":"[2]TechCosts!BF6","v":221.82305936073058},{"$f":"[2]TechCosts!BG6","v":224.79280821917808},{"$f":"[2]TechCosts!BH6","v":224.79280821917808},{"$f":"[2]TechCosts!BI6","v":224.79280821917808},{"$f":"[2]TechCosts!BJ6","v":224.79280821917808},{"$f":"[2]TechCosts!BK6","v":0},{"$f":"[2]TechCosts!BL6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BM6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BN6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BO6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BP6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BQ6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BR6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BS6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BT6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BU6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BV6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BW6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BX6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BY6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BZ6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CA6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CB6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CC6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CD6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CE6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CF6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CG6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CH6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CI6","v":{"$error":"#DIV/0!"}}]
["SENEPOHFEXDI","SEN","EPOHFEXDI","SEwEPOHFEXDI",0.39988710587855825,0.72623496914700536,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",116.18575975970997,118.52660307673608,120.86744639376215,123.20828971078826,125.54913302781438,127.88997634484045,130.23081966186655,132.57166297889265,134.91250629591875,137.25334961294485,139.41434765073603,141.12430514695384,142.83426264317171,144.54422013938952,146.25417763560742,147.96413513182526,149.67409262804307,151.38405012426091,153.09400762047878,154.80396511669662,156.87646785835631,156.87646785835631,156.87646785835631,156.87646785835631,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPODSEXGT","SEN","EPODSEXGT","SEwEPODSEXGT",0.22085889570552147,1.2073409999999998,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",357.15690005073566,364.39307458143077,371.62924911212582,378.86542364282087,386.10159817351598,393.33777270421103,400.57394723490614,407.8101217656012,415.0462962962963,422.28247082699136,429.00177574835112,434.17047184170474,439.33916793505836,444.50786402841197,449.67656012176559,454.84525621511921,460.01395230847288,465.1826484018265,470.35134449518006,475.52004058853379,481.72247590055809,481.72247590055809,481.72247590055809,481.72247590055809,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPGASEXCC","SEN","EPGASEXCC","SEwEPGASEXCC",0.39130434782608697,0.51636225266362257,0,52.691714373789686,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLNG",101.23033992897007,102.39726027397261,103.56418061897513,104.73110096397768,105.8980213089802,107.06494165398274,108.23186199898528,109.39878234398782,110.56570268899036,111.73262303399289,112.89954337899543,114.64992389649923,116.40030441400305,118.15068493150686,119.90106544901064,121.65144596651444,123.40182648401827,125.15220700152206,126.90258751902586,128.65296803652967,130.40334855403347,130.40334855403347,130.40334855403347,130.40334855403347,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPHYDEXMan","SEN","EPHYDEXMan","SEwEPHYDEXMan",1,0,0,120.00870851784804,0,0,0.27842744180866469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPODSEXDI","GAM","EPODSEXDI","GAwEPODSEXDI",0.28799999999999998,0.92587499999999989,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",273.89332825976663,279.44254185692546,284.99175545408423,290.54096905124305,296.09018264840182,301.63939624556065,307.18860984271947,312.73782343987824,318.28703703703707,323.83625063419584,328.98909183155763,332.95281582952822,336.91653982749875,340.88026382546934,344.84398782343993,348.80771182141046,352.77143581938105,356.73515981735164,360.69888381532223,364.66260781329277,369.41907661085747,369.41907661085747,369.41907661085747,369.41907661085747,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPOHFEXDI","GAM","EPOHFEXDI","GAwEPOHFEXDI",0.3699309797349446,0.78504374034334756,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",125.59420475652323,128.12460396783399,130.65500317914479,133.18540239045561,135.71580160176637,138.24620081307717,140.77660002438796,143.3069992356987,145.83739844700952,148.36779765832031,150.7037881497377,152.55221391507325,154.40063968040883,156.24906544574438,158.09749121107996,159.94591697641553,161.79434274175108,163.64276850708663,165.49119427242221,167.33962003775775,169.57994909557684,169.57994909557684,169.57994909557684,169.57994909557684,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPODSEXDI","GBI","EPODSEXDI","GBwEPODSEXDI",0.36363636363636359,0.73329299999999997,0,59.590017705917106,0,0,0.6678082191780822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",216.92351598173519,221.31849315068496,225.71347031963472,230.10844748858452,234.50342465753431,238.89840182648408,243.29337899543384,247.68835616438361,252.0833333333334,256.47831050228314,260.55936073059365,263.69863013698637,266.83789954337908,269.97716894977174,273.11643835616445,276.25570776255711,279.39497716894982,282.53424657534254,285.67351598173519,288.81278538812791,292.57990867579912,292.57990867579912,292.57990867579912,292.57990867579912,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPOHFEXDI","GUI","EPOHFEXDI","GUwEPOHFEXDI",0.4044943820224719,0.71796300000000002,0,132.85094745614907,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",114.86237950279046,117.1765601217656,119.49074074074073,121.80492135971589,124.11910197869102,126.43328259766618,128.74746321664131,131.06164383561642,133.37582445459159,135.69000507356674,137.82638888888889,139.51686960933537,141.20735032978186,142.89783105022832,144.58831177067481,146.27879249112129,147.96927321156772,149.65975393201421,151.35023465246067,153.04071537290713,155.08961187214612,155.08961187214612,155.08961187214612,155.08961187214612,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDABan","GUI","EPHYDEXDABan","GUwEPHYDEXDABan",1,0,0,130.99084628145974,0,0,0.55525114155251154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXRODon","GUI","EPHYDEXRODon","GUwEPHYDEXRODon",1,0,0,121.66920562846158,0,0,0.57596513075965139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDAGra","GUI","EPHYDEXDAGra","GUwEPHYDEXDAGra",1,0,0,120.35935696288216,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDAGar","GUI","EPHYDEXDAGar","GUwEPHYDEXDAGar",1,0,0,120.00870851784804,0,0,0.31050228310502287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDAKin","GUI","EPHYDEXDAKin","GUwEPHYDEXDAKin",1,0,0,120.00870851784804,0,0,0.3626107977437551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXROTin","GUI","EPHYDEXROTin","GUwEPHYDEXROTin",1,0,0,120.00870851784804,0,0,0.35007610350076102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPOHFEXDI","SIE","EPOHFEXDI","SIwEPOHFEXDI",0.37894736842105264,0.76636500000000007,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPODSEXDI","SIE","EPODSEXDI","SIwEPODSEXDI",0.34615384615384615,0.7703279999999999,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",227.87924911212582,232.49619482496198,237.1131405377981,241.7300862506342,246.34703196347033,250.96397767630643,255.58092338914261,260.19786910197871,264.81481481481484,269.43176052765097,273.71892440385591,277.01674277016741,280.31456113647897,283.61237950279047,286.91019786910198,290.20801623541348,293.50583460172504,296.80365296803654,300.1014713343481,303.39928970065955,307.35667174023337,307.35667174023337,307.35667174023337,307.35667174023337,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPHYDEXROGom","SIE","EPHYDEXROGom","SIwEPHYDEXROGom",1,0,0,120.00870851784804,0,0,2.6636225266362251E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPHYDEXDABum","SIE","EPHYDEXDABum","SIwEPHYDEXDABum",1,0,0,120.00870851784804,0,0,0.35844748858447489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LIBEPODSEXDI","LIB","EPODSEXDI","LIwEPODSEXDI",0.30508474576271194,0.87402599999999964,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",258.55530187721962,263.79375951293753,269.03221714865543,274.27067478437334,279.5091324200913,284.74759005580916,289.98604769152712,295.22450532724497,300.46296296296288,305.70142059868084,310.56570268899026,314.30745814307448,318.04921359715871,321.79096905124294,325.53272450532717,329.27447995941139,333.01623541349562,336.75799086757979,340.49974632166402,344.24150177574825,348.73160832064934,348.73160832064934,348.73160832064934,348.73160832064934,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPODSEXDI","MAL","EPODSEXDI","MAwEPODSEXDI",0.3727665154909568,0.71533249076517136,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",243.45916515062066,248.35897224799166,253.25877934536263,258.15858644273362,263.05839354010459,267.95820063747556,272.85800773484658,277.75781483221755,282.65762192958857,287.55742902695948,292.15099818074481,295.82585350377303,299.50070882680131,303.17556414982948,306.85041947285777,310.52527479588599,314.20013011891422,317.8749854419425,321.54984076497067,325.22469608799895,329.51202729819857,329.51202729819857,329.51202729819857,329.51202729819857,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPODSEXGT","MAL","EPODSEXGT","MAwEPODSEXGT",0.23076923076923078,1.1554919999999997,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",393.26484018264841,401.17960426179604,409.09436834094367,417.00913242009136,424.92389649923894,432.83866057838662,440.75342465753425,448.66818873668188,456.58295281582951,464.4977168949772,471.91780821917808,477.85388127853884,483.78995433789953,489.72602739726028,495.66210045662103,501.59817351598173,507.53424657534248,513.47031963470317,519.40639269406392,525.34246575342468,532.26788432267881,532.26788432267881,532.26788432267881,532.26788432267881,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPOHFEXDI","MAL","EPOHFEXDI","MAwEPOHFEXDI",0.38297872340425532,0.75829800000000014,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFI",153.20903094875698,156.18975139523084,159.17047184170471,162.15119228817858,165.13191273465247,168.11263318112634,171.09335362760021,174.07407407407408,177.05479452054794,180.03551496702181,183.01623541349568,185.40081177067478,187.78538812785388,190.16996448503298,192.55454084221208,194.93911719939118,197.32369355657028,199.70826991374935,202.09284627092845,204.47742262810755,207.16007102993404,207.16007102993404,207.16007102993404,207.16007102993404,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPHYDEXDASel","MAL","EPHYDEXDASel","MAwEPHYDEXDASel",1,0,0,120.00870851784804,0,0,0.51905458028254214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPHYDEXROSot","MAL","EPHYDEXROSot","MAwEPHYDEXROSot",1,0,0,120.00870851784804,0,0,0.74901866538492357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPHYDEXDAMan","MAL","EPHYDEXDAMan","MAwEPHYDEXDAMan",1,0,0,120.00870851784804,0,0,0.28538812785388129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPGASEXGTAz","CIV","EPGASEXGTAz","CIwEPGASEXGTAz",0.31578947368421056,0.63984018264840181,0,44.566961161633685,0,0,0.87577105967564162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLOCal",96.879756468797552,97.964231354642294,99.04870624048705,100.13318112633179,101.21765601217655,102.30213089802129,103.38660578386605,104.47108066971079,105.55555555555554,106.64003044140028,107.72450532724504,109.53196347031962,111.33942161339421,113.14687975646878,114.95433789954338,116.76179604261796,118.56925418569253,120.3767123287671,122.1841704718417,123.99162861491627,125.79908675799085,125.79908675799085,125.79908675799085,125.79908675799085,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDAAy1","CIV","EPHYDEXDAAy1","CIwEPHYDEXDAAy1",1,0,0,120.00870851784804,0,0,0.27111872146118721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDAAy2","CIV","EPHYDEXDAAy2","CIwEPHYDEXDAAy2",1,0,0,120.00870851784804,0,0,0.25684931506849323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDABuy","CIV","EPHYDEXDABuy","CIwEPHYDEXDABuy",1,0,0,120.00870851784804,0,0,0.47408738179005416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDAKos","CIV","EPHYDEXDAKos","CIwEPHYDEXDAKos",1,0,0,120.00870851784804,0,0,0.24964550078705333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDATaa","CIV","EPHYDEXDATaa","CIwEPHYDEXDATaa",1,0,0,120.00870851784804,0,0,0.38812785388127852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXROFay","CIV","EPHYDEXROFay","CIwEPHYDEXROFay",1,0,0,120.00870851784804,0,0,0.32968036529680367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPOLCEXCC","GHA","EPOLCEXCC","GHwEPOLCEXCC",0.41379310344827591,0.63797099999999995,0,52.691714373789686,0,0,0.71772602739726032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OLCC",154.76598173515978,157.80060882800609,160.83523592085234,163.86986301369862,166.9044901065449,169.93911719939115,172.97374429223743,176.00837138508371,179.04299847792998,182.07762557077623,184.83637747336377,187.04337899543376,189.25038051750377,191.45738203957382,193.6643835616438,195.87138508371382,198.07838660578386,200.28538812785385,202.49238964992387,204.69939117199391,207.45814307458141,207.45814307458141,207.45814307458141,207.45814307458141,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPOLCEXGT","GHA","EPOLCEXGT","GHwEPOLCEXGT",0.28723404255319152,0.9190693333333334,0,44.566961161633685,0,0,0.81653150684931508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OLCC",222.95788939624555,227.32961271774056,231.70133603923557,236.07305936073061,240.44478268222559,244.81650600372063,249.18822932521562,253.5599526467106,257.93167596820564,262.30339928970062,266.27769321833244,269.45712836123795,272.6365635041434,275.81599864704884,278.99543378995435,282.17486893285979,285.35430407576524,288.53373921867069,291.71317436157619,294.89260950448164,298.86690343311346,298.86690343311346,298.86690343311346,298.86690343311346,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPODSEXGT","GHA","EPODSEXGT","GHwEPODSEXGT",0.29198473282442744,0.91323952941176467,0,34.876457453555851,0,0,0.80312232070910561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",270.15548989763334,275.62897305040741,281.10245620318148,286.57593935595554,292.04942250872955,297.52290566150361,302.99638881427768,308.46987196705169,313.94335511982575,319.41683827259976,324.49935834303284,328.40898916644289,332.31861998985289,336.22825081326295,340.137881636673,344.047512460083,347.95714328349305,351.86677410690311,355.77640493031316,359.68603575372316,364.37759274181525,364.37759274181525,364.37759274181525,364.37759274181525,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPGASEXCC","GHA","EPGASEXCC","GHwEPGASEXCC",0.43902439024390244,0.4602359208523592,0,52.691714373789686,0,0,0.84989041095890416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASGOA",84.506595636732627,85.546676813800104,86.586757990867582,87.62683916793506,88.666920345002538,89.707001522070016,90.747082699137493,91.787163876204971,92.827245053272449,93.867326230339941,94.907407407407419,96.467529173008629,98.027650938609838,99.587772704211062,101.14789446981229,102.7080162354135,104.26813800101472,105.82825976661593,107.38838153221714,108.94850329781838,110.50862506341959,110.50862506341959,110.50862506341959,110.50862506341959,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPHYDEXDAAko","GHA","EPHYDEXDAAko","GHwEPHYDEXDAAko",1,0,0,120.00870851784804,0,0,0.39320142059868091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPHYDEXROKpo","GHA","EPHYDEXROKpo","GHwEPHYDEXROKpo",1,0,0,120.00870851784804,0,0,0.49308726534753933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPGASEXGT","TBN","EPGASEXGT","TBwEPGASEXGT",0.27065327362088937,0.74654480183221805,0,34.271663103581055,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASGOA",137.07743536467282,138.76454226146879,140.45164915826476,142.13875605506072,143.82586295185669,145.51296984865266,147.20007674544863,148.88718364224462,150.57429053904062,152.26139743583659,153.94850433263255,156.4791646778265,159.00982502302045,161.54048536821441,164.07114571340836,166.60180605860236,169.13246640379631,171.66312674899027,174.19378709418422,176.72444743937817,179.25510778457212,179.25510778457212,179.25510778457212,179.25510778457212,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPODSEXDI","TBN","EPODSEXDI","TBwEPODSEXDI",0.3380435773543623,0.78880954368932032,0,56.95639688482359,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",233.346479043214,238.07419352455261,242.80190800589125,247.52962248722989,252.25733696856852,256.98505144990719,261.71276593124583,266.44048041258441,271.16819489392304,275.89590937526168,280.28592996507615,283.662868880318,287.03980779555991,290.41674671080176,293.79368562604367,297.17062454128552,300.54756345652743,303.92450237176928,307.30144128701113,310.67838020225304,314.73070690054334,314.73070690054334,314.73070690054334,314.73070690054334,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPOHFEXDI","TBN","EPOHFEXDI","TBwEPOHFEXDI",0.27906976744186046,1.040643,0,73.244396481272091,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",166.48592085235921,169.84018264840182,173.19444444444443,176.54870624048709,179.9029680365297,183.25722983257231,186.61149162861491,189.96575342465752,193.32001522070016,196.67427701674279,199.77083333333334,202.22108066971083,204.67132800608829,207.12157534246575,209.57182267884326,212.02207001522072,214.47231735159818,216.92256468797564,219.37281202435312,221.82305936073058,224.79280821917808,224.79280821917808,224.79280821917808,224.79280821917808,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPHYDEXDANan","TBN","EPHYDEXDANan","TBwEPHYDEXDANan",1,0,0,120.00870851784804,0,0,0.15981735159817351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPODSEXDI","BUR","EPODSEXDI","BUwEPODSEXDI",0.34381839784879009,0.7755605914878132,0,59.590017705917106,0,0,0.78130046263629205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",263.95744156031822,269.2697925854315,274.5821436105449,279.89449463565819,285.20684566077153,290.51919668588482,295.83154771099811,301.14389873611151,306.4562497612248,311.76860078633814,316.74892987238184,320.73319314121687,324.71745641005185,328.70171967888683,332.68598294772187,336.67024621655679,340.65450948539183,344.63877275422681,348.62303602306179,352.60729929189682,357.25560643887098,357.25560643887098,357.25560643887098,357.25560643887098,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPOHFEXDI","BUR","EPOHFEXDI","BUwEPOHFEXDI",0.37388724035608312,0.77673685714285712,0,75.183667199054284,0,0,0.79332957332409182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFI",156.93447850982096,159.98767848082915,163.04087845183736,166.09407842284551,169.14727839385372,172.20047836486191,175.25367833587012,178.30687830687827,181.36007827788649,184.41327824889467,187.46647821990288,189.90903819670942,192.35159817351595,194.79415815032252,197.23671812712908,199.67927810393564,202.12183808074218,204.56439805754871,207.00695803435528,209.44951801116184,212.19739798506922,212.19739798506922,212.19739798506922,212.19739798506922,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXDABag","BUR","EPHYDEXDABag","BUwEPHYDEXDABag",1,0,0,120.00870851784804,0,0,0.20512271689497719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXDAKom","BUR","EPHYDEXDAKom","BUwEPHYDEXDAKom",1,0,0,120.00870851784804,0,0,0.18806656494919205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXRONio","BUR","EPHYDEXRONio","BUwEPHYDEXRONio",1,0,0,120.00870851784804,0,0,0.23782343987823437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXROTou","BUR","EPHYDEXROTou","BUwEPHYDEXROTou",1,0,0,120.00870851784804,0,0,0.16647640791476406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPCOAEXST","NIG","EPCOAEXST","NIwEPCOAEXST",0.33333333333333331,1.0410958904109591,0,129.02450110301638,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"COA",49.657534246575345,50,50.342465753424662,50.684931506849317,51.027397260273972,51.369863013698634,51.712328767123289,52.054794520547944,52.397260273972606,52.739726027397261,53.082191780821923,53.424657534246577,53.767123287671232,54.109589041095894,54.452054794520549,54.794520547945204,55.136986301369866,55.479452054794521,55.821917808219176,56.164383561643838,56.849315068493155,56.849315068493155,56.849315068493155,56.849315068493155,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPODSEXDI","NIG","EPODSEXDI","NIwEPODSEXDI",0.34615384615384609,0.77032800000000001,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",262.17656012176565,267.45306950786409,272.72957889396253,278.00608828006096,283.2825976661594,288.55910705225779,293.83561643835623,299.11212582445467,304.38863521055305,309.66514459665149,314.6118721461188,318.56925418569256,322.52663622526643,326.48401826484024,330.44140030441412,334.39878234398788,338.35616438356169,342.31354642313556,346.27092846270938,350.22831050228319,354.84525621511926,354.84525621511926,354.84525621511926,354.84525621511926,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPOHFEXDI","NIG","EPOHFEXDI","NIwEPOHFEXDI",0.37894736842105264,0.76636500000000007,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFI",154.83891425672249,157.85134449518011,160.86377473363774,163.87620497209537,166.88863521055302,169.90106544901064,172.9134956874683,175.92592592592592,178.93835616438358,181.9507864028412,184.96321664129886,187.37316083206494,189.78310502283105,192.19304921359716,194.60299340436327,197.01293759512936,199.42288178589547,201.83282597666158,204.24277016742769,206.65271435819383,209.3639015728057,209.3639015728057,209.3639015728057,209.3639015728057,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPGASEXGT","NIG","EPGASEXGT","NIwEPGASEXGT",0.28346456692913385,0,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASNA",153.71607052257738,155.48801369863014,157.25995687468293,159.03190005073569,160.80384322678844,162.5757864028412,164.34772957889396,166.11967275494675,167.89161593099951,169.66355910705227,171.43550228310502,174.09341704718418,176.75133181126333,179.40924657534251,182.06716133942163,184.72507610350078,187.38299086757993,190.04090563165909,192.69882039573824,195.35673515981736,198.01464992389654,198.01464992389654,198.01464992389654,198.01464992389654,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPGASEXGT","NGA","EPGASEXGT","NGwEPGASEXGT",0.28346456692913385,0.71280441400304417,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLOCal",107.92744799594115,109.13559107052258,110.34373414510401,111.55187721968544,112.76002029426688,113.96816336884829,115.17630644342974,116.38444951801117,117.5925925925926,118.80073566717404,120.00887874175547,122.02245053272452,124.03602232369357,126.04959411466263,128.06316590563165,130.0767376966007,132.09030948756975,134.10388127853881,136.11745306950786,138.13102486047691,140.14459665144597,140.14459665144597,140.14459665144597,140.14459665144597,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPGASEXST","NGA","EPGASEXST","NGwEPGASEXST",0.34043493613842241,0.59351956298160757,0,129.02450110301638,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLOCal",89.86623891472928,90.872204275715063,91.878169636700846,92.884134997686616,93.890100358672385,94.896065719658168,95.902031080643937,96.90799644162972,97.913961802615489,98.919927163601258,99.925892524587042,101.60250145956333,103.27911039453963,104.95571932951592,106.63232826449222,108.3089371994685,109.98554613444479,111.66215506942109,113.33876400439738,115.01537293937368,116.69198187434996,116.69198187434996,116.69198187434996,116.69198187434996,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPHYDEXDAShi","NGA","EPHYDEXDAShi","NGwEPHYDEXDAShi",1,0,0,120.00870851784804,0,0,0.46227766702127759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPHYDEXDAJeb","NGA","EPHYDEXDAJeb","NGwEPHYDEXDAJeb",1,0,0,120.00870851784804,0,0,0.34919542980199797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPHYDEXDAKai","NGA","EPHYDEXDAKai","NGwEPHYDEXDAKai",1,0,0,120.00870851784804,0,0,0.34953250706675365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SiteSpecific",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENEPODSNCLoc","SEN","EPODSNCLoc","SEwEPODSNCLoc",0.34615384615384615,0.7703279999999999,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Location",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSC",227.87924911212582,232.49619482496198,237.1131405377981,241.7300862506342,246.34703196347033,250.96397767630643,255.58092338914261,260.19786910197871,264.81481481481484,269.43176052765097,273.71892440385591,277.01674277016741,280.31456113647897,283.61237950279047,286.91019786910198,290.20801623541348,293.50583460172504,296.80365296803654,300.1014713343481,303.39928970065955,307.35667174023337,307.35667174023337,307.35667174023337,307.35667174023337,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUnew","SEN","EPOHFNUnew","SEwEPOHFNUnew",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"new mobile",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUrel","SEN","EPOHFNUrel","SEwEPOHFNUrel",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"relocation",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUIPP","SEN","EPOHFNUIPP","SEwEPOHFNUIPP",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"IPP Tou",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNCbel","SEN","EPOHFNCbel","SEwEPOHFNCbel",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"belair",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUunk","SEN","EPOHFNUunk","SEwEPOHFNUunk",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"unknown",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPCOANCSen","SEN","EPCOANCSen","SEwEPCOANCSen",0.33333333333333331,1.0410958904109591,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"Sendou ",971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,"COA",49.657534246575345,50,50.342465753424662,50.684931506849317,51.027397260273972,51.369863013698634,51.712328767123289,52.054794520547944,52.397260273972606,52.739726027397261,53.082191780821923,53.424657534246577,53.767123287671232,54.109589041095894,54.452054794520549,54.794520547945204,55.136986301369866,55.479452054794521,55.821917808219176,56.164383561643838,56.849315068493155,56.849315068493155,56.849315068493155,56.849315068493155,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPCOANUKay","SEN","EPCOANUKay","SEwEPCOANUKay",0.33333333333333331,1.0410958904109591,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"Kayar ",2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,"COA",49.657534246575345,50,50.342465753424662,50.684931506849317,51.027397260273972,51.369863013698634,51.712328767123289,52.054794520547944,52.397260273972606,52.739726027397261,53.082191780821923,53.424657534246577,53.767123287671232,54.109589041095894,54.452054794520549,54.794520547945204,55.136986301369866,55.479452054794521,55.821917808219176,56.164383561643838,56.849315068493155,56.849315068493155,56.849315068493155,56.849315068493155,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPCOANUSt ","SEN","EPCOANUSt ","SEwEPCOANUSt ",0.33333333333333331,1.0410958904109591,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"St Louis ",2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,"COA",49.657534246575345,50,50.342465753424662,50.684931506849317,51.027397260273972,51.369863013698634,51.712328767123289,52.054794520547944,52.397260273972606,52.739726027397261,53.082191780821923,53.424657534246577,53.767123287671232,54.109589041095894,54.452054794520549,54.794520547945204,55.136986301369866,55.479452054794521,55.821917808219176,56.164383561643838,56.849315068493155,56.849315068493155,56.849315068493155,56.849315068493155,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPBIONCros","SEN","EPBIONCros","SEwEPBIONCros",0.375,0,0,129.6,30,9.6435680229667184E-2,0.85560000000000003,0,"ross betio ",3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,"BIO",14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPWNDNUSt ","SEN","EPWNDNUSt ","SEwEPWNDNUSt ",1,0,87.6,17,20,0.1067814770659507,0.30000000000000004,0,"St Louis WP ",1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUzig","SEN","EPSOLNUzig","SEwEPSOLNUzig",1,0,0,20,20,0.1067814770659507,0.25,0,"ziguinchor ",5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPWNDNUtai","SEN","EPWNDNUtai","SEwEPWNDNUtai",1,0,87.6,17,20,0.1067814770659507,0.30000000000000004,0,"taiba ndiaye ",1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUDASam","SEN","EPHYDNUDASam","SEwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18550228310502284,0,"Sambangalou(OMVG)partSénégal40%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROKal","SEN","EPHYDNUROKal","SEwEPHYDNUROKal",1,0,2,0,50,9.1690158223745405E-2,0.10797184170471842,0,"Kaleta(OMVG)partSénégal40%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNURODig","SEN","EPHYDNURODig","SEwEPHYDNURODig",1,0,2,0,50,9.1690158223745405E-2,2.8997636142066397E-2,0,"Digan(OMVG)partSénégal40%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUDAFel","SEN","EPHYDNUDAFel","SEwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39815124178639055,0,"FelloSounga(OMVG)partSénégal40%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROSal","SEN","EPHYDNUROSal","SEwEPHYDNUROSal",1,0,2,0,50,9.1690158223745405E-2,0.13527397260273974,0,"Saltinho(OMVG)partSénégal40%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROFel","SEN","EPHYDNUROFel","SEwEPHYDNUROFel",1,0,2,0,50,9.1690158223745405E-2,0.60882800608828003,0,"Felou(OMVS)partSénégal15%",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROGou","SEN","EPHYDNUROGou","SEwEPHYDNUROGou",1,0,2,0,50,9.1690158223745405E-2,0.18509458577951729,0,"Gouina(OMVS)partSénégal25%",2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUDADAM","SEN","EPHYDNUDADAM","SEwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.29427833248109375,0,"DAMEnvisagée",4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPOHFNCBri","GAM","EPOHFNCBri","GAwEPOHFNCBri",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Brikama ",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPWNDNCBat","GAM","EPWNDNCBat","GAwEPWNDNCBat",1,0,87.6,17,20,0.1067814770659507,0.30000000000000004,0,"Batokunku ",1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUDASam","GAM","EPHYDNUDASam","GAwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18502045899306174,0,"Sambangalou(OMVG)partGambie12%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUROKal","GAM","EPHYDNUROKal","GAwEPHYDNUROKal",1,0,2,0,50,9.1690158223745405E-2,0.10797184170471842,0,"Kaleta(OMVG)partGambie12%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNURODig","GAM","EPHYDNURODig","GAwEPHYDNURODig",1,0,2,0,50,9.1690158223745405E-2,2.8946510110893671E-2,0,"Digan(OMVG)partGambie12%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUDAFel","GAM","EPHYDNUDAFel","GAwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39977634889572267,0,"FelloSounga(OMVG)partGambie12%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUROSal","GAM","EPHYDNUROSal","GAwEPHYDNUROSal",1,0,2,0,50,9.1690158223745405E-2,0.13527397260273974,0,"Saltinho(OMVG)partGambie12%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPOHFNCBis","GBI","EPOHFNCBis","GBwEPOHFNCBis",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bissau ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUDASam","GBI","EPHYDNUDASam","GBwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18375313006333774,0,"Sambangalou(OMVG)partGuinéeBissau8%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUROKal","GBI","EPHYDNUROKal","GBwEPHYDNUROKal",1,0,2,0,50,9.1690158223745405E-2,0.10726657219335539,0,"Kaleta(OMVG)partGuinéeBissau8%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNURODig","GBI","EPHYDNURODig","GBwEPHYDNURODig",1,0,2,0,50,9.1690158223745405E-2,2.9576587795765871E-2,0,"Digan(OMVG)partGuinéeBissau8%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUDAFel","GBI","EPHYDNUDAFel","GBwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39155251141552516,0,"FelloSounga(OMVG)partGuinéeBissau8%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUROSal","GBI","EPHYDNUROSal","GBwEPHYDNUROSal",1,0,2,0,50,9.1690158223745405E-2,0.13013698630136986,0,"Saltinho(OMVG)partGuinéeBissau8%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNCT12","GUI","EPOHFNCT12","GUwEPOHFNCT12",0.39130434782608697,0.74216400000000005,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Tombo 3 (Rehab.)2012",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",118.73414510400812,121.12633181126331,123.5185185185185,125.91070522577374,128.30289193302892,130.69507864028412,133.08726534753933,135.47945205479451,137.87163876204971,140.26382546930492,142.47222222222223,144.21968543886351,145.96714865550481,147.71461187214609,149.46207508878743,151.20953830542874,152.95700152207002,154.70446473871129,156.4519279553526,158.19939117199391,160.3173515981735,160.3173515981735,160.3173515981735,160.3173515981735,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNCT13","GUI","EPOHFNCT13","GUwEPOHFNCT13",0.39130434782608697,0.74216400000000005,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Tombo 3 (Rehab.)2013",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",118.73414510400812,121.12633181126331,123.5185185185185,125.91070522577374,128.30289193302892,130.69507864028412,133.08726534753933,135.47945205479451,137.87163876204971,140.26382546930492,142.47222222222223,144.21968543886351,145.96714865550481,147.71461187214609,149.46207508878743,151.20953830542874,152.95700152207002,154.70446473871129,156.4519279553526,158.19939117199391,160.3173515981735,160.3173515981735,160.3173515981735,160.3173515981735,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNCMan","GUI","EPOHFNCMan","GUwEPOHFNCMan",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Maneah ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDABan","GUI","EPHYDNUDABan","GUwEPHYDNUDABan",1,0,2,0,50,9.1690158223745405E-2,0.11105022831050229,0,"Baneah(Rehab)",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDADon","GUI","EPHYDNUDADon","GUwEPHYDNUDADon",1,0,2,0,50,9.1690158223745405E-2,0.4223744292237443,0,"Donkéa(Réhab)",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDAGra","GUI","EPHYDNUDAGra","GUwEPHYDNUDAGra",1,0,2,0,50,9.1690158223745405E-2,0.41941484863859296,0,"GrandesChutes(Réhab)",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDASam","GUI","EPHYDNUDASam","GUwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18550228310502284,0,"Sambangalou(OMVG)partGuinée40%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDAKal","GUI","EPHYDNUDAKal","GUwEPHYDNUDAKal",1,0,2,0,50,9.1690158223745405E-2,0.10797184170471842,0,"Kaleta(OMVG)partGuinée40%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDADig","GUI","EPHYDNUDADig","GUwEPHYDNUDADig",1,0,2,0,50,9.1690158223745405E-2,2.8997636142066397E-2,0,"Digan(OMVG)partGuinée40%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDAFel","GUI","EPHYDNUDAFel","GUwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39815124178639055,0,"FelloSounga(OMVG)partGuinée40%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDADAM","GUI","EPHYDNUDADAM","GUwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.40405654340950203,0,"DAMEnvisagée",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDASal","GUI","EPHYDNUDASal","GUwEPHYDNUDASal",1,0,2,0,50,9.1690158223745405E-2,0.13527397260273974,0,"Saltinho(OMVG)partGuinée40%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPBIONUEne","SIE","EPBIONUEne","SIwEPBIONUEne",0.33333333333333331,0,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"Energeon",2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,"BIO",16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPSOLNUNaa","SIE","EPSOLNUNaa","SIwEPSOLNUNaa",1,0,0,20,20,0.1067814770659507,0.25,0,"Naanovo ",3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPBIONUAdd","SIE","EPBIONUAdd","SIwEPBIONUAdd",0.375,0,0,129.6,30,9.6435680229667184E-2,0.85560000000000003,0,"Addax ",3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,"BIO",14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUROGom","SIE","EPHYDNUROGom","SIwEPHYDNUROGom",1,0,2,0,50,9.1690158223745405E-2,2.6636225266362251E-2,0,"Goma2(Bo‐Kenema)",6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABu2","SIE","EPHYDNUDABu2","SIwEPHYDNUDABu2",1,0,2,0,50,9.1690158223745405E-2,0.67636986301369861,0,"Bumbuna2",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABu3","SIE","EPHYDNUDABu3","SIwEPHYDNUDABu3",1,0,2,0,50,9.1690158223745405E-2,0.40208016235413496,0,"Bumbuna3(Yiben)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABu4","SIE","EPHYDNUDABu4","SIwEPHYDNUDABu4",1,0,2,0,50,9.1690158223745405E-2,0.55635664503725057,0,"Bumbuna4&5",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABe1","SIE","EPHYDNUDABe1","SIwEPHYDNUDABe1",1,0,2,0,50,9.1690158223745405E-2,0.65508056474046084,0,"Benkongor1",2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABe2","SIE","EPHYDNUDABe2","SIwEPHYDNUDABe2",1,0,2,0,50,9.1690158223745405E-2,0.48273401826484014,0,"Benkongor2",2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABe3","SIE","EPHYDNUDABe3","SIwEPHYDNUDABe3",1,0,2,0,50,9.1690158223745405E-2,0.56223130123634812,0,"Benkongor3",2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDADAM","SIE","EPHYDNUDADAM","SIwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.52612369148572669,0,"DAMEnvisagée",2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPODSNCBus","LIB","EPODSNCBus","LIwEPODSNCBus",0.30508474576271188,0.87402599999999986,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bushrod",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSC",258.55530187721968,263.79375951293758,269.03221714865549,274.2706747843734,279.5091324200913,284.74759005580921,289.98604769152718,295.22450532724503,300.46296296296293,305.70142059868084,310.56570268899031,314.30745814307454,318.04921359715877,321.790969051243,325.53272450532722,329.27447995941145,333.01623541349568,336.75799086757991,340.49974632166408,344.2415017757483,348.7316083206494,348.7316083206494,348.7316083206494,348.7316083206494,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPOHFNCBu2","LIB","EPOHFNCBu2","LIwEPOHFNCBu2",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bushrod 2 ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPBIONUKak","LIB","EPBIONUKak","LIwEPBIONUKak",0.375,0,0,129.6,30,9.6435680229667184E-2,0.85560000000000003,0,"Kakata (Buchanan) ",3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,"BIO",14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPHYDNUDASa1","LIB","EPHYDNUDASa1","LIwEPHYDNUDASa1",1,0,2,0,50,9.1690158223745405E-2,0.56948835031026812,0,"SaintPaul ‐1B",3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPODSNCKAN","MAL","EPODSNCKAN","MAwEPODSNCKAN",0.31304347826086959,0.85180499999999981,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"KANGABA (CI) ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",289.90677321156772,295.74137493658043,301.57597666159307,307.41057838660578,313.24518011161842,319.07978183663113,324.91438356164383,330.74898528665648,336.58358701166918,342.41818873668188,347.88812785388126,352.26407914764076,356.64003044140031,361.01598173515976,365.39193302891931,369.76788432267881,374.14383561643831,378.51978691019787,382.89573820395736,387.27168949771686,392.37696600710302,392.37696600710302,392.37696600710302,392.37696600710302,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPODSNUMOP","MAL","EPODSNUMOP","MAwEPODSNUMOP",0.339622641509434,0.78514199999999978,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"MOPTI (CI) ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",267.21841704718412,272.59639776763066,277.97437848807709,283.35235920852358,288.73033992897001,294.1083206494165,299.48630136986299,304.86428209030947,310.2422628107559,315.62024353120239,320.66210045662098,324.69558599695586,328.72907153729068,332.7625570776255,336.79604261796038,340.82952815829526,344.86301369863008,348.89649923896496,352.92998477929984,356.96347031963467,361.66920345002529,361.66920345002529,361.66920345002529,361.66920345002529,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPODSNUDJE","MAL","EPODSNUDJE","MAwEPODSNUDJE",0.29032258064516125,0.91846799999999995,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"DJENNE (CI) ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",312.59512937595133,318.88635210553025,325.17757483510917,331.46879756468803,337.76002029426695,344.05124302384581,350.34246575342473,356.6336884830036,362.92491121258251,369.21613394216143,375.1141552511416,379.83257229832583,384.55098934550995,389.26940639269412,393.9878234398783,398.70624048706247,403.42465753424665,408.14307458143082,412.86149162861494,417.57990867579917,423.08472856418069,423.08472856418069,423.08472856418069,423.08472856418069,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPSOLNUWAP","MAL","EPSOLNUWAP","MAwEPSOLNUWAP",1,0,0,20,20,0.1067814770659507,0.25,0,"WAPP SOLAR ",3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPHYDNUDADAM","MAL","EPHYDNUDADAM","MAwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.35294428692636964,0,"DAMEnvisagée",1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPHYDNUDASou","CIV","EPHYDNUDASou","CIwEPHYDNUDASou",1,0,2,0,50,9.1690158223745405E-2,0,0,"Soubre",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDNUDAAbo","CIV","EPHYDNUDAAbo","CIwEPHYDNUDAAbo",1,0,2,0,50,9.1690158223745405E-2,0.37787924911212584,0,"AboissoComoé",2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPHYDNUROTia","CIV","EPHYDNUROTia","CIwEPHYDNUROTia",1,0,2,0,50,9.1690158223745405E-2,0.36574447130450355,0,"Tiassalé",4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPGASNUAb3","GHA","EPGASNUAb3","GHwEPGASNUAb3",0.43902439024390244,0.4602359208523592,17.52,30,25,0.10015279290001895,0.85865753424657532,0,"Aboadze T3 phase 2 ",956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,"GASGOA",84.506595636732627,85.546676813800104,86.586757990867582,87.62683916793506,88.666920345002538,89.707001522070016,90.747082699137493,91.787163876204971,92.827245053272449,93.867326230339941,94.907407407407419,96.467529173008629,98.027650938609838,99.587772704211062,101.14789446981229,102.7080162354135,104.26813800101472,105.82825976661593,107.38838153221714,108.94850329781838,110.50862506341959,110.50862506341959,110.50862506341959,110.50862506341959,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPHYDNUDAJua","GHA","EPHYDNUDAJua","GHwEPHYDNUDAJua",1,0,0.1,14,50,9.1690158223745405E-2,0.40387340576287201,0,"Juale",3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPHYDNUDAPwa","GHA","EPHYDNUDAPwa","GHwEPHYDNUDAPwa",1,0,0.1,14,50,9.1690158223745405E-2,0.33257229832572299,0,"Pwalugu",3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPGASNCCAI","TBN","EPGASNCCAI","TBwEPGASNCCAI",0.28346456692913385,0.71280441400304417,21.9,0,25,0.10015279290001895,0.85562100456621004,0,"CAI",633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,"GASGOA",130.88216641298834,132.49302384576359,134.10388127853881,135.71473871131406,137.3255961440893,138.93645357686452,140.5473110096398,142.15816844241505,143.76902587519027,145.37988330796551,146.99074074074073,149.40702688990362,151.82331303906645,154.23959918822933,156.65588533739219,159.07217148655505,161.48845763571791,163.90474378488079,166.32102993404362,168.73731608320651,171.15360223236937,171.15360223236937,171.15360223236937,171.15360223236937,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPSOLNUAFD","TBN","EPSOLNUAFD","TBwEPSOLNUAFD",1,0,0,20,20,0.1067814770659507,0.25,0,"AFD_SOLAR",3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPHYDNUDAKet","TBN","EPHYDNUDAKet","TBwEPHYDNUDAKet",1,0,2,0,50,9.1690158223745405E-2,0.26569634703196343,0,"Ketou",2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPODSNUGao","BUR","EPODSNUGao","BUwEPODSNUGao",0.34615384615384615,0.7703279999999999,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Gaoua ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",262.17656012176559,267.45306950786409,272.72957889396247,278.00608828006091,283.28259766615935,288.55910705225773,293.83561643835617,299.11212582445461,304.38863521055299,309.66514459665143,314.61187214611874,318.56925418569256,322.52663622526637,326.48401826484019,330.441400304414,334.39878234398788,338.35616438356163,342.31354642313545,346.27092846270932,350.22831050228314,354.84525621511921,354.84525621511921,354.84525621511921,354.84525621511921,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPOHFNCBob","BUR","EPOHFNCBob","BUwEPOHFNCBob",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bobo 2 ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFI",154.83891425672249,157.85134449518011,160.86377473363774,163.87620497209537,166.88863521055302,169.90106544901064,172.9134956874683,175.92592592592592,178.93835616438358,181.9507864028412,184.96321664129886,187.37316083206494,189.78310502283105,192.19304921359716,194.60299340436327,197.01293759512936,199.42288178589547,201.83282597666158,204.24277016742769,206.65271435819383,209.3639015728057,209.3639015728057,209.3639015728057,209.3639015728057,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPGASNUTAG","NIG","EPGASNUTAG","NIwEPGASNUTAG",0.28346456692913385,0,21.9,0,25,0.10015279290001895,0.85562100456621004,0,"TAG Niamey 2 ",633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,"GASNA",153.71607052257738,155.48801369863014,157.25995687468293,159.03190005073569,160.80384322678844,162.5757864028412,164.34772957889396,166.11967275494675,167.89161593099951,169.66355910705227,171.43550228310502,174.09341704718418,176.75133181126333,179.40924657534251,182.06716133942163,184.72507610350078,187.38299086757993,190.04090563165909,192.69882039573824,195.35673515981736,198.01464992389654,198.01464992389654,198.01464992389654,198.01464992389654,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPOHFNUGou","NIG","EPOHFNUGou","NIwEPOHFNUGou",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Goudel ",2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,"OHFI",154.83891425672249,157.85134449518011,160.86377473363774,163.87620497209537,166.88863521055302,169.90106544901064,172.9134956874683,175.92592592592592,178.93835616438358,181.9507864028412,184.96321664129886,187.37316083206494,189.78310502283105,192.19304921359716,194.60299340436327,197.01293759512936,199.42288178589547,201.83282597666158,204.24277016742769,206.65271435819383,209.3639015728057,209.3639015728057,209.3639015728057,209.3639015728057,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUSol","NIG","EPSOLNUSol","NIwEPSOLNUSol",1,0,0,20,20,0.1067814770659507,0.25,0,"Solar",4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPHYDNUDADyo","NIG","EPHYDNUDADyo","NIwEPHYDNUDADyo",1,0,2,0,50,9.1690158223745405E-2,0.37392000000000003,0,"Dyodyonga ",2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPGASNUSup","NGA","EPGASNUSup","NGwEPGASNUSup",0.28346456692913385,0.71280441400304417,21.9,0,25,0.10015279290001895,0.85562100456621004,0,"SupertekNig.",633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,"GASLOCal",107.92744799594115,109.13559107052258,110.34373414510401,111.55187721968544,112.76002029426688,113.96816336884829,115.17630644342974,116.38444951801117,117.5925925925926,118.80073566717404,120.00887874175547,122.02245053272452,124.03602232369357,126.04959411466263,128.06316590563165,130.0767376966007,132.09030948756975,134.10388127853881,136.11745306950786,138.13102486047691,140.14459665144597,140.14459665144597,140.14459665144597,140.14459665144597,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPHYDNUDAZun","NGA","EPHYDNUDAZun","NGwEPHYDNUDAZun",1,0,2,0,50,9.1690158223745405E-2,0.37392000000000003,0,"Zungeru ",1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENEPODSNUurb","SEN","EPODSNUurb","SEwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPHYDNU","SEN","EPHYDNU","SEwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUPVut","SEN","EPSOLNUPVut","SEwEPSOLNUPVut",1,0,176.03783783783788,0,25,0.10015279290001895,0.25,1.100000000000001,"Solar PV (utility)",2200.0000000000018,2118.7100000000019,2037.4200000000019,1956.1300000000017,1874.8400000000017,1793.7700000000016,1759.3400000000017,1724.9100000000014,1690.4800000000014,1656.0500000000015,1621.5100000000014,1598.7400000000016,1575.9700000000014,1553.2000000000014,1530.4300000000012,1507.6600000000012,1484.8900000000015,1462.1200000000013,1439.3500000000013,1416.5800000000013,1394.0300000000011,1394.0300000000011,1267.0900000000013,1140.150000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUPVrt","SEN","EPSOLNUPVrt","SEwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUPVstru2","SEN","EPSOLNUPVstru2","SEwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPODSNUind","GAM","EPODSNUind","GAwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPCOANUSC","GAM","EPCOANUSC","GAwEPCOANUSC",0.37,0.93792422559545841,124.89704292527823,0,30,9.6435680229667184E-2,1.7,1.2762750000000012,"Supercritical coal",3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,"COA",44.736517339257063,45.045045045045043,45.353572750833024,45.662100456621005,45.970628162408985,46.279155868196966,46.587683573984947,46.896211279772928,47.204738985560908,47.513266691348882,47.821794397136863,48.130322102924843,48.438849808712824,48.747377514500805,49.055905220288786,49.364432926076766,49.672960631864747,49.981488337652728,50.290016043440701,50.598543749228682,51.215599160804643,51.215599160804643,51.215599160804643,51.215599160804643,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPGASNLCC","GAM","EPGASNLCC","GAwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,83.476027397260282,84.427321156773218,85.378614916286153,86.329908675799089,87.281202435312025,88.232496194824975,89.183789954337897,90.135083713850847,91.086377473363783,92.037671232876718,93.464611872146122,94.891552511415526,96.31849315068493,97.745433789954333,99.172374429223751,100.59931506849315,102.02625570776256,103.45319634703196,104.88013698630137,106.30707762557078,106.30707762557078,106.30707762557078,106.30707762557078,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPWNDNU30","GAM","EPWNDNU30","GAwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2265.648000000002,2221.2960000000021,2176.9440000000022,2132.5920000000024,2088.0090000000018,2055.6690000000021,2023.329000000002,1990.9890000000019,1958.6490000000019,1926.3090000000018,1907.9445000000019,1889.5800000000017,1871.2155000000018,1852.8510000000019,1834.4865000000018,1816.1220000000019,1797.7575000000018,1779.3930000000016,1761.0285000000017,1742.0865000000017,1742.0865000000017,1659.0420000000017,1575.8820000000017,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPSOLNUPVrtru","GAM","EPSOLNUPVrtru","GAwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPGASNUSO","GAM","EPGASNUSO","GAwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASLNG",74.739381407771177,75.600930472990441,76.462479538209692,77.324028603428971,78.185577668648222,79.047126733867486,79.908675799086765,80.770224864306016,81.631773929525281,82.493322994744545,83.35487205996381,84.647195657792707,85.939519255621605,87.231842853450502,88.524166451279399,89.816490049108296,91.108813646937193,92.401137244766076,93.693460842594973,94.98578444042387,96.278108038252768,96.278108038252768,96.278108038252768,96.278108038252768,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPODSNUind","GHA","EPODSNUind","GHwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPGASNUCC","GHA","EPGASNUCC","GHwEPGASNUCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASGOA",77.292617960426185,78.243911719939135,79.195205479452056,80.146499238964992,81.097792998477942,82.049086757990864,83.000380517503814,83.95167427701675,84.902968036529685,85.854261796042621,86.805555555555571,88.232496194824975,89.659436834094379,91.086377473363783,92.513318112633186,93.940258751902604,95.367199391172008,96.794140030441412,98.221080669710815,99.648021308980219,101.07496194824964,101.07496194824964,101.07496194824964,101.07496194824964,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPBIONU","GHA","EPBIONU","GHwEPBIONU",0.38,0,175.33459459459462,0,30,9.6435680229667184E-2,0.5,1.2762750000000012,"Biomass",3190.6875000000027,3129.4263000000028,3068.1651000000029,3006.9039000000025,2945.6427000000026,2884.1262450000027,2828.7359100000026,2773.3455750000026,2717.9552400000025,2662.564905000002,2607.0469425000024,2582.1595800000023,2557.2722175000022,2532.3848550000025,2507.4974925000024,2482.6101300000023,2457.7227675000022,2432.8354050000021,2407.9480425000024,2383.0606800000023,2357.7904350000022,2357.7904350000022,2143.120980000002,1928.4515250000018,"BIO",14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPSOLNUPVst","GHA","EPSOLNUPVst","GHwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPSOLNUPVst2","GHA","EPSOLNUPVst2","GHwEPSOLNUPVst2",1,0,150,0,20,0.1067814770659507,0.25,1,"Rooftop PV with 2h Battery",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPGASNUSO","GHA","EPGASNUSO","GHwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASGOA",70.00086154906522,70.862410614284471,71.72395967950375,72.585508744723015,73.44705780994228,74.308606875161544,75.170155940380795,76.031705005600074,76.893254070819339,77.754803136038589,78.616352201257868,79.908675799086765,81.200999396915662,82.493322994744545,83.785646592573443,85.07797019040234,86.370293788231237,87.662617386060134,88.954940983889031,90.247264581717928,91.539588179546826,91.539588179546826,91.539588179546826,91.539588179546826,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNU","GUI","EPOHFNU","GUwEPOHFNU",0.35,0.8297485714285715,131.4,0,25,0.10015279290001895,0.8,1.1550000000000011,"HFO",1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,"OHFC",132.74624918460535,135.42074363992171,138.0952380952381,140.76973255055449,143.44422700587086,146.11872146118722,148.79321591650361,151.46771037181998,154.14220482713637,156.81669928245273,159.28571428571428,161.23939986953687,163.19308545335943,165.14677103718199,167.10045662100458,169.05414220482717,171.00782778864971,172.96151337247227,174.91519895629483,176.86888454011742,179.23679060665361,179.23679060665361,179.23679060665361,179.23679060665361,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNU","GUI","EPHYDNU","GUwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUmic","GUI","EPHYDNUmic","GUwEPHYDNUmic",1,0,47.52,0,30,9.6435680229667184E-2,0.5,1.1550000000000011,"Small Hydro",4620.0000000000045,4574.7240000000047,4529.448000000004,4484.1720000000041,4438.8960000000043,4393.6200000000044,4350.5385000000042,4307.457000000004,4264.3755000000037,4221.2940000000044,4178.2125000000042,4138.2495000000044,4098.2865000000038,4058.3235000000036,4018.3605000000039,3978.3975000000041,3938.4345000000039,3898.4715000000042,3858.5085000000036,3818.5455000000038,3778.6980000000035,3778.6980000000035,3434.7390000000037,3090.664500000003,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPSOLNUPVst","GUI","EPSOLNUPVst","GUwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPTSONUTH","GUI","EPTSONUTH","GUwEPTSONUTH",1,0,195.62131274131275,0,25,0.10015279290001895,0.35,1.2762750000000012,"Solar thermal no storage",3828.8250000000035,3720.5968800000032,3612.3687600000035,3504.1406400000033,3395.9125200000035,3287.9396550000029,3224.7640425000027,3161.5884300000025,3098.4128175000028,3035.2372050000026,2972.0615925000025,2917.6922775000025,2863.3229625000026,2808.9536475000027,2754.5843325000028,2700.2150175000024,2645.8457025000021,2591.4763875000021,2537.1070725000022,2482.7377575000023,2428.3684425000024,2428.3684425000024,2207.3176125000018,1986.1391550000019,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPODSNUurb","GBI","EPODSNUurb","GBwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPODSNUrur","GBI","EPODSNUrur","GBwEPODSNUrur",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Rural)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPGASNLCC","GBI","EPGASNLCC","GBwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,83.476027397260282,84.427321156773218,85.378614916286153,86.329908675799089,87.281202435312025,88.232496194824975,89.183789954337897,90.135083713850847,91.086377473363783,92.037671232876718,93.464611872146122,94.891552511415526,96.31849315068493,97.745433789954333,99.172374429223751,100.59931506849315,102.02625570776256,103.45319634703196,104.88013698630137,106.30707762557078,106.30707762557078,106.30707762557078,106.30707762557078,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPSOLNUPVrt","GBI","EPSOLNUPVrt","GBwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPSOLNUPVstru","GBI","EPSOLNUPVstru","GBwEPSOLNUPVstru",1,0,166.66666666666666,0,20,0.1067814770659507,0,1,"PV with 1h Battery (roof top - rural)",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPSOLNUPVstru2","GBI","EPSOLNUPVstru2","GBwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LIBEPODSNUind","LIB","EPODSNUind","LIwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPGASNUCC","LIB","EPGASNUCC","LIwEPGASNUCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,83.476027397260282,84.427321156773218,85.378614916286153,86.329908675799089,87.281202435312025,88.232496194824975,89.183789954337897,90.135083713850847,91.086377473363783,92.037671232876718,93.464611872146122,94.891552511415526,96.31849315068493,97.745433789954333,99.172374429223751,100.59931506849315,102.02625570776256,103.45319634703196,104.88013698630137,106.30707762557078,106.30707762557078,106.30707762557078,106.30707762557078,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPHYDNU","LIB","EPHYDNU","LIwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPWNDNU30","LIB","EPWNDNU30","LIwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2265.648000000002,2221.2960000000021,2176.9440000000022,2132.5920000000024,2088.0090000000018,2055.6690000000021,2023.329000000002,1990.9890000000019,1958.6490000000019,1926.3090000000018,1907.9445000000019,1889.5800000000017,1871.2155000000018,1852.8510000000019,1834.4865000000018,1816.1220000000019,1797.7575000000018,1779.3930000000016,1761.0285000000017,1742.0865000000017,1742.0865000000017,1659.0420000000017,1575.8820000000017,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPSOLNUPVrtru","LIB","EPSOLNUPVrtru","LIwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LIBEPGASNUSO","LIB","EPGASNUSO","LIwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASLNG",74.739381407771177,75.600930472990441,76.462479538209692,77.324028603428971,78.185577668648222,79.047126733867486,79.908675799086765,80.770224864306016,81.631773929525281,82.493322994744545,83.35487205996381,84.647195657792707,85.939519255621605,87.231842853450502,88.524166451279399,89.816490049108296,91.108813646937193,92.401137244766076,93.693460842594973,94.98578444042387,96.278108038252768,96.278108038252768,96.278108038252768,96.278108038252768,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPOHFNU","MAL","EPOHFNU","MAwEPOHFNU",0.35,0.8297485714285715,131.4,0,25,0.10015279290001895,0.8,1.1550000000000011,"HFO",1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,"OHFI",167.64514024787999,170.90671885192435,174.16829745596871,177.42987606001307,180.6914546640574,183.95303326810179,187.21461187214612,190.47619047619048,193.73776908023487,196.9993476842792,200.26092628832356,202.87018917155905,205.47945205479456,208.08871493803002,210.69797782126551,213.307240704501,215.91650358773649,218.52576647097197,221.13502935420746,223.74429223744295,226.67971298108284,226.67971298108284,226.67971298108284,226.67971298108284,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPGASNLCC","MAL","EPGASNLCC","MAwEPGASNLCC",0.48,0,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASNA",90.777207001522086,91.82363013698631,92.870053272450562,93.916476407914786,94.962899543378995,96.009322678843233,97.055745814307471,98.102168949771709,99.148592085235933,100.19501522070016,101.24143835616439,102.81107305936075,104.38070776255709,105.95034246575344,107.51997716894979,109.08961187214614,110.65924657534248,112.22888127853882,113.79851598173518,115.36815068493152,116.93778538812788,116.93778538812788,116.93778538812788,116.93778538812788,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPBIONU","MAL","EPBIONU","MAwEPBIONU",0.38,0,175.33459459459462,0,30,9.6435680229667184E-2,0.5,1.2762750000000012,"Biomass",3190.6875000000027,3129.4263000000028,3068.1651000000029,3006.9039000000025,2945.6427000000026,2884.1262450000027,2828.7359100000026,2773.3455750000026,2717.9552400000025,2662.564905000002,2607.0469425000024,2582.1595800000023,2557.2722175000022,2532.3848550000025,2507.4974925000024,2482.6101300000023,2457.7227675000022,2432.8354050000021,2407.9480425000024,2383.0606800000023,2357.7904350000022,2357.7904350000022,2143.120980000002,1928.4515250000018,"BIO",14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPSOLNUPVst","MAL","EPSOLNUPVst","MAwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPTSONUTH","MAL","EPTSONUTH","MAwEPTSONUTH",1,0,195.62131274131275,0,25,0.10015279290001895,0.35,1.2762750000000012,"Solar thermal no storage",3828.8250000000035,3720.5968800000032,3612.3687600000035,3504.1406400000033,3395.9125200000035,3287.9396550000029,3224.7640425000027,3161.5884300000025,3098.4128175000028,3035.2372050000026,2972.0615925000025,2917.6922775000025,2863.3229625000026,2808.9536475000027,2754.5843325000028,2700.2150175000024,2645.8457025000021,2591.4763875000021,2537.1070725000022,2482.7377575000023,2428.3684425000024,2428.3684425000024,2207.3176125000018,1986.1391550000019,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPTSONUTHst","MAL","EPTSONUTHst","MAwEPTSONUTHst",1,0,165.92391891891893,0,25,0.10015279290001895,0.5,1.2762750000000012,"Solar thermal with Storage",6891.8850000000066,6697.1254350000054,6502.365870000006,6307.6063050000057,6112.8467400000063,5918.3424300000052,5777.5692975000047,5636.7961650000052,5496.0230325000048,5355.2499000000053,5214.6043950000048,5119.266652500005,5023.9289100000051,4928.5911675000043,4833.2534250000044,4737.9156825000046,4642.5779400000038,4547.2401975000039,4451.902455000004,4356.5647125000041,4260.7164600000042,4260.7164600000042,3705.0263250000035,3149.2085625000027,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPODSNUurb","NIG","EPODSNUurb","NIwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSI",567.20890410958907,578.6244292237443,590.03995433789953,601.45547945205476,612.8710045662101,624.28652968036533,635.70205479452056,647.11757990867579,658.53310502283102,669.94863013698637,680.65068493150682,689.21232876712327,697.77397260273972,706.33561643835617,714.89726027397262,723.45890410958907,732.02054794520552,740.58219178082197,749.14383561643842,757.70547945205476,767.69406392694066,767.69406392694066,767.69406392694066,767.69406392694066,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPHYDNU","NIG","EPHYDNU","NIwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUPVut","NIG","EPSOLNUPVut","NIwEPSOLNUPVut",1,0,176.03783783783788,0,25,0.10015279290001895,0.25,1.100000000000001,"Solar PV (utility)",2200.0000000000018,2118.7100000000019,2037.4200000000019,1956.1300000000017,1874.8400000000017,1793.7700000000016,1759.3400000000017,1724.9100000000014,1690.4800000000014,1656.0500000000015,1621.5100000000014,1598.7400000000016,1575.9700000000014,1553.2000000000014,1530.4300000000012,1507.6600000000012,1484.8900000000015,1462.1200000000013,1439.3500000000013,1416.5800000000013,1394.0300000000011,1394.0300000000011,1267.0900000000013,1140.150000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUPVrt","NIG","EPSOLNUPVrt","NIwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUPVstru2","NIG","EPSOLNUPVstru2","NIwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPODSNUind","NGA","EPODSNUind","NGwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPCOANUSC","NGA","EPCOANUSC","NGwEPCOANUSC",0.37,0.93792422559545841,124.89704292527823,0,30,9.6435680229667184E-2,1.7,1.2762750000000012,"Supercritical coal",3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,"COAN",29.31013204985808,29.31013204985808,29.61865975564606,29.927187461434041,29.927187461434041,30.235715167222015,30.235715167222015,30.544242873009996,30.852770578797976,30.852770578797976,31.161298284585957,31.469825990373938,31.469825990373938,31.778353696161918,32.086881401949896,32.086881401949896,32.395409107737876,32.703936813525857,32.703936813525857,33.012464519313831,33.320992225101811,33.320992225101811,33.320992225101811,33.320992225101811,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPGASNLCC","NGA","EPGASNLCC","NGwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLOCal",63.736681887366828,64.450152207001523,65.163622526636232,65.877092846270941,66.590563165905635,67.304033485540344,68.017503805175039,68.730974124809748,69.444444444444457,70.157914764079152,70.871385083713861,72.060502283105023,73.2496194824962,74.438736681887377,75.62785388127854,76.816971080669717,78.006088280060894,79.195205479452056,80.384322678843233,81.57343987823441,82.762557077625573,82.762557077625573,82.762557077625573,82.762557077625573,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPWNDNU30","NGA","EPWNDNU30","NGwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2265.648000000002,2221.2960000000021,2176.9440000000022,2132.5920000000024,2088.0090000000018,2055.6690000000021,2023.329000000002,1990.9890000000019,1958.6490000000019,1926.3090000000018,1907.9445000000019,1889.5800000000017,1871.2155000000018,1852.8510000000019,1834.4865000000018,1816.1220000000019,1797.7575000000018,1779.3930000000016,1761.0285000000017,1742.0865000000017,1742.0865000000017,1659.0420000000017,1575.8820000000017,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPSOLNUPVrtru","NGA","EPSOLNUPVrtru","NGwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPODSNU","SIE","EPODSNU","SIwEPODSNU",0.35,0.76186285714285706,148.91999999999999,0,25,0.10015279290001895,0.8,1.100000000000001,"Diesel Centralized",1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPODSNUind","SIE","EPODSNUind","SIwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPGASNUCC","SIE","EPGASNUCC","SIwEPGASNUCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,83.476027397260282,84.427321156773218,85.378614916286153,86.329908675799089,87.281202435312025,88.232496194824975,89.183789954337897,90.135083713850847,91.086377473363783,92.037671232876718,93.464611872146122,94.891552511415526,96.31849315068493,97.745433789954333,99.172374429223751,100.59931506849315,102.02625570776256,103.45319634703196,104.88013698630137,106.30707762557078,106.30707762557078,106.30707762557078,106.30707762557078,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPBIONU","SIE","EPBIONU","SIwEPBIONU",0.38,0,175.33459459459462,0,30,9.6435680229667184E-2,0.5,1.2762750000000012,"Biomass",3190.6875000000027,3129.4263000000028,3068.1651000000029,3006.9039000000025,2945.6427000000026,2884.1262450000027,2828.7359100000026,2773.3455750000026,2717.9552400000025,2662.564905000002,2607.0469425000024,2582.1595800000023,2557.2722175000022,2532.3848550000025,2507.4974925000024,2482.6101300000023,2457.7227675000022,2432.8354050000021,2407.9480425000024,2383.0606800000023,2357.7904350000022,2357.7904350000022,2143.120980000002,1928.4515250000018,"BIO",14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPSOLNUPVst","SIE","EPSOLNUPVst","SIwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPSOLNUPVrtru","SIE","EPSOLNUPVrtru","SIwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPGASNUSO","SIE","EPGASNUSO","SIwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASLNG",74.739381407771177,75.600930472990441,76.462479538209692,77.324028603428971,78.185577668648222,79.047126733867486,79.908675799086765,80.770224864306016,81.631773929525281,82.493322994744545,83.35487205996381,84.647195657792707,85.939519255621605,87.231842853450502,88.524166451279399,89.816490049108296,91.108813646937193,92.401137244766076,93.693460842594973,94.98578444042387,96.278108038252768,96.278108038252768,96.278108038252768,96.278108038252768,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPOHFNU","TBN","EPOHFNU","TBwEPOHFNU",0.35,0.8297485714285715,131.4,0,25,0.10015279290001895,0.8,1.1550000000000011,"HFO",1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,"OHFC",132.74624918460535,135.42074363992171,138.0952380952381,140.76973255055449,143.44422700587086,146.11872146118722,148.79321591650361,151.46771037181998,154.14220482713637,156.81669928245273,159.28571428571428,161.23939986953687,163.19308545335943,165.14677103718199,167.10045662100458,169.05414220482717,171.00782778864971,172.96151337247227,174.91519895629483,176.86888454011742,179.23679060665361,179.23679060665361,179.23679060665361,179.23679060665361,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPHYDNU","TBN","EPHYDNU","TBwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPHYDNUmic","TBN","EPHYDNUmic","TBwEPHYDNUmic",1,0,47.52,0,30,9.6435680229667184E-2,0.5,1.1550000000000011,"Small Hydro",4620.0000000000045,4574.7240000000047,4529.448000000004,4484.1720000000041,4438.8960000000043,4393.6200000000044,4350.5385000000042,4307.457000000004,4264.3755000000037,4221.2940000000044,4178.2125000000042,4138.2495000000044,4098.2865000000038,4058.3235000000036,4018.3605000000039,3978.3975000000041,3938.4345000000039,3898.4715000000042,3858.5085000000036,3818.5455000000038,3778.6980000000035,3778.6980000000035,3434.7390000000037,3090.664500000003,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPSOLNUPVst2","TBN","EPSOLNUPVst2","TBwEPSOLNUPVst2",1,0,150,0,20,0.1067814770659507,0.25,1,"Rooftop PV with 2h Battery",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPTSONUTH","TBN","EPTSONUTH","TBwEPTSONUTH",1,0,195.62131274131275,0,25,0.10015279290001895,0.35,1.2762750000000012,"Solar thermal no storage",3828.8250000000035,3720.5968800000032,3612.3687600000035,3504.1406400000033,3395.9125200000035,3287.9396550000029,3224.7640425000027,3161.5884300000025,3098.4128175000028,3035.2372050000026,2972.0615925000025,2917.6922775000025,2863.3229625000026,2808.9536475000027,2754.5843325000028,2700.2150175000024,2645.8457025000021,2591.4763875000021,2537.1070725000022,2482.7377575000023,2428.3684425000024,2428.3684425000024,2207.3176125000018,1986.1391550000019,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPODSNUurb","CIV","EPODSNUurb","CIwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPODSNUrur","CIV","EPODSNUrur","CIwEPODSNUrur",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Rural)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPGASNLCC","CIV","EPGASNLCC","CIwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLOCal",63.736681887366828,64.450152207001523,65.163622526636232,65.877092846270941,66.590563165905635,67.304033485540344,68.017503805175039,68.730974124809748,69.444444444444457,70.157914764079152,70.871385083713861,72.060502283105023,73.2496194824962,74.438736681887377,75.62785388127854,76.816971080669717,78.006088280060894,79.195205479452056,80.384322678843233,81.57343987823441,82.762557077625573,82.762557077625573,82.762557077625573,82.762557077625573,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPSOLNUPVrt","CIV","EPSOLNUPVrt","CIwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPSOLNUPVstru","CIV","EPSOLNUPVstru","CIwEPSOLNUPVstru",1,0,166.66666666666666,0,20,0.1067814770659507,0,1,"PV with 1h Battery (roof top - rural)",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPSOLNUPVstru2","CIV","EPSOLNUPVstru2","CIwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPODSNUind","BUR","EPODSNUind","BUwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSI",259.29549902152644,264.51402478799741,269.73255055446839,274.95107632093936,280.16960208741028,285.38812785388126,290.60665362035229,295.82517938682327,301.04370515329424,306.26223091976522,311.15459882583173,315.06849315068496,318.98238747553819,322.89628180039142,326.81017612524465,330.72407045009788,334.63796477495112,338.55185909980435,342.46575342465752,346.37964774951081,350.94585779517291,350.94585779517291,350.94585779517291,350.94585779517291,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPGASNUCC","BUR","EPGASNUCC","BUwEPGASNUCC",0.48,0,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASNA",90.777207001522086,91.82363013698631,92.870053272450562,93.916476407914786,94.962899543378995,96.009322678843233,97.055745814307471,98.102168949771709,99.148592085235933,100.19501522070016,101.24143835616439,102.81107305936075,104.38070776255709,105.95034246575344,107.51997716894979,109.08961187214614,110.65924657534248,112.22888127853882,113.79851598173518,115.36815068493152,116.93778538812788,116.93778538812788,116.93778538812788,116.93778538812788,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPHYDNU","BUR","EPHYDNU","BUwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPWNDNU30","BUR","EPWNDNU30","BUwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2265.648000000002,2221.2960000000021,2176.9440000000022,2132.5920000000024,2088.0090000000018,2055.6690000000021,2023.329000000002,1990.9890000000019,1958.6490000000019,1926.3090000000018,1907.9445000000019,1889.5800000000017,1871.2155000000018,1852.8510000000019,1834.4865000000018,1816.1220000000019,1797.7575000000018,1779.3930000000016,1761.0285000000017,1742.0865000000017,1742.0865000000017,1659.0420000000017,1575.8820000000017,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPSOLNUPVrtru","BUR","EPSOLNUPVrtru","BUwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPGASNUSO","BUR","EPGASNUSO","BUwEPGASNUSO",0.53,0,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASNA",82.213319548548299,83.16102352028949,84.108727492030681,85.056431463771872,86.004135435513064,86.951839407254241,87.899543378995432,88.847247350736637,89.794951322477814,90.742655294219006,91.690359265960211,93.111915223571984,94.533471181183771,95.955027138795572,97.376583096407344,98.798139054019131,100.21969501163092,101.64125096924271,103.06280692685449,104.48436288446626,105.90591884207807,105.90591884207807,105.90591884207807,105.90591884207807,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREDistUrban","BUR","EDistUrban","BUwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVEDistUrban","CIV","EDistUrban","CIwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAMEDistRural","GAM","EDistRural","GAwEDistRural",0,0,0,0,60,9.1208644750458256E-2,0,0,0,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAEDistUrban","GHA","EDistUrban","GHwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIETrans","GBI","ETrans","GBwETrans",0,0,0,0,60,9.1208644750458256E-2,0,0,0,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIEDist","GBI","EDist","GBwEDist",0,0,0,0,60,9.1208644750458256E-2,0,0,0,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIBEDist","LIB","EDist","LIwEDist",0,0,0,0,60,9.1208644750458256E-2,0,0,0,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIGETrans","NIG","ETrans","NIwETrans",0,0,0,0,60,9.1208644750458256E-2,0,0,0,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGAEDist","NGA","EDist","NGwEDist",0,0,0,0,60,9.1208644750458256E-2,0,0,0,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGAEDistRural","NGA","EDistRural","NGwEDistRural",0,0,0,0,60,9.1208644750458256E-2,0,0,0,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENEDistUrban","SEN","EDistUrban","SEwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBNETrans","TBN","ETrans","TBwETrans",0,0,0,0,60,9.1208644750458256E-2,0,0,0,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUROHF","BUR","HFO","BUwHFO",0,0,0,0,0,0,0,0,"OHFI",514,514,534,544,554,564,574,584,594,604,614,622,630,638,646,654,662,670,678,686,695,695,695,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BURODS","BUR","Diesel","BUwDiesel",0,0,0,0,0,0,0,0,"ODSI",795,795,827,843,859,875,891,907,923,939,954,966,978,990,1002,1014,1026,1038,1050,1062,1076,1076,1076,1076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENOLC","SEN","Crude","SEwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,583,594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGAODS","NGA","Diesel","NGwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,719,733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIGBIO","NIG","Biomass","NIwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIGOHF","NIG","HFO","NIwHFO",0,0,0,0,0,0,0,0,"OHFI",514,514,534,544,554,564,574,584,594,604,614,622,630,638,646,654,662,670,678,686,695,695,695,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIEOHF","SIE","HFO","SIwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBNBIO","TBN","Biomass","TBwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBNCOA","TBN","Coal","TBwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MALOHF","MAL","HFO","MAwHFO",0,0,0,0,0,0,0,0,"OHFI",514,514,534,544,554,564,574,584,594,604,614,622,630,638,646,654,662,670,678,686,695,695,695,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIBOHF","LIB","HFO","LIwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVBIO","CIV","Biomass","CIwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVAGA","CIV","AGA","CIwAGA",0,0,0,0,0,0,0,0,"AGA",268,268,274,277,280,283,286,289,292,295,298,303,308,313,318,323,328,333,338,343,348,348,348,348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVCOA","CIV","Coal","CIwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHABIO","GHA","Biomass","GHwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAODS","GHA","Diesel","GHwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,719,733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAOLC","GHA","Crude","GHwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,583,594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAGAS","GHA","Gas","GHwGas",0,0,0,0,0,0,0,0,"GASGOA",325,325,333,337,341,345,349,353,357,361,365,371,377,383,389,395,401,407,413,419,425,425,425,425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAAGA","GHA","AGA","GHwAGA",0,0,0,0,0,0,0,0,"AGA",268,268,274,277,280,283,286,289,292,295,298,303,308,313,318,323,328,333,338,343,348,348,348,348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHACOA","GHA","Coal","GHwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHANUC","GHA","Nuclear","GHwNuclear",0,0,0,0,0,0,0,0,"NUC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIBIO","GUI","Biomass","GUwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIOHF","GUI","HFO","GUwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIODS","GUI","Diesel","GUwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,719,733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIOLC","GUI","Crude","GUwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,583,594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIGAS","GUI","Gas","GUwGas",0,0,0,0,0,0,0,0,"GASLNG",347,347,355,359,363,367,371,375,379,383,387,393,399,405,411,417,423,429,435,441,447,447,447,447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUICOA","GUI","Coal","GUwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIBIO","GBI","Biomass","GBwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIOHF","GBI","HFO","GBwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIODS","GBI","Diesel","GBwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,719,733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIOLC","GBI","Crude","GBwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,583,594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIGAS","GBI","Gas","GBwGas",0,0,0,0,0,0,0,0,"GASLNG",347,347,355,359,363,367,371,375,379,383,387,393,399,405,411,417,423,429,435,441,447,447,447,447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBICOA","GBI","Coal","GBwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Inga Hydro",0,0,0,0,0,0,0,50,0.10085917404611995,0.6,1.22,0.85,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.151389581036788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transmission",0,0,0,0,0,0,0,51,0.10078045772463534,0.6,1.22,0.85,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6395188537825316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,395.52617272988226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OtherParams","index":2,"n_rows":68,"n_cols":12,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"CO2Tax",null,"Discount Rate",null,"Transmission line life"]
[null,2010,0,null,0.1,null,50,null,null,"Language",0,"0 = English"]
[null,{"$f":"B4+1","v":2011},0,null,null,null,null,null,null,null,null,"1 = Français"]
[null,2012,0]
[null,2013,0]
[null,2014,0]
[null,2015,0]
[null,2016,0]
[null,2017,0]
[null,2018,0]
[null,2019,0]
[null,2020,0]
[null,2021,0]
[null,2022,0]
[null,2023,0]
[null,2024,0]
[null,2025,0]
[null,2026,0]
[null,2027,0]
[null,2028,0]
[null,2029,0]
[null,2030,0]
[null,2031]
[null,2040]
[null,2050,null,null,null,"RE Resource Potential (MW)"]
[null,null,null,null,null,"Mini Hydro","Solar Conc","Solar PV","Biomass","Wind 25","Wind 30"]
[null,1,"BUR","BUw","Burkina",{"$f":"[2]NameConvs!K57","v":140},{"$f":"[2]NameConvs!L57","v":5907.4005516405723},{"$f":"[2]NameConvs!M57","v":2067.5901930742002},{"$f":"[2]NameConvs!N57","v":44189.496043218358},{"$f":"[2]NameConvs!O57","v":8837.8992086436701},{"$f":"[2]NameConvs!P57","v":250}]
[null,2,"CIV","CIw","Cote d'Ivoire",{"$f":"[2]NameConvs!K58","v":242.13000000000002},{"$f":"[2]NameConvs!L58","v":720.33166951242845},{"$f":"[2]NameConvs!M58","v":252.11608432934995},{"$f":"[2]NameConvs!N58","v":58930.538533679151},{"$f":"[2]NameConvs!O58","v":11786.107706735831},{"$f":"[2]NameConvs!P58","v":1350}]
[null,3,"GAM","GAw","Gambia",{"$f":"[2]NameConvs!K59","v":11.680000000000001},{"$f":"[2]NameConvs!L59","v":1030.3017522832126},{"$f":"[2]NameConvs!M59","v":360.60561329912446},{"$f":"[2]NameConvs!N59","v":2707.1461098600607},{"$f":"[2]NameConvs!O59","v":541.4292219720121},{"$f":"[2]NameConvs!P59","v":12.5}]
[null,4,"GHA","GHw","Ghana",{"$f":"[2]NameConvs!K60","v":1},{"$f":"[2]NameConvs!L60","v":748.21027643269031},{"$f":"[2]NameConvs!M60","v":261.8735967514416},{"$f":"[2]NameConvs!N60","v":43631.734291326189},{"$f":"[2]NameConvs!O60","v":8726.3468582652386},{"$f":"[2]NameConvs!P60","v":1000}]
[null,5,"GUI","GUw","Guinea",{"$f":"[2]NameConvs!K61","v":346.01950000000005},{"$f":"[2]NameConvs!L61","v":1524.1799650447356},{"$f":"[2]NameConvs!M61","v":533.46298776565743},{"$f":"[2]NameConvs!N61","v":29703.047250693184},{"$f":"[2]NameConvs!O61","v":5940.6094501386369},{"$f":"[2]NameConvs!P61","v":656}]
[null,6,"GBI","GBw","Guinea-Bissau",{"$f":"[2]NameConvs!K62","v":1.7272000000000003},{"$f":"[2]NameConvs!L62","v":2953.7002758202862},{"$f":"[2]NameConvs!M62","v":1033.7950965371001},{"$f":"[2]NameConvs!N62","v":8519.2515286729886},{"$f":"[2]NameConvs!O62","v":1703.8503057345977},{"$f":"[2]NameConvs!P62","v":37.5}]
[null,7,"LIB","LIw","Liberia",{"$f":"[2]NameConvs!K63","v":1000},{"$f":"[2]NameConvs!L63","v":0},{"$f":"[2]NameConvs!M63","v":0},{"$f":"[2]NameConvs!N63","v":3808.499693739132},{"$f":"[2]NameConvs!O63","v":761.69993874782642},{"$f":"[2]NameConvs!P63","v":405}]
[null,8,"MAL","MAw","Mali",{"$f":"[2]NameConvs!K64","v":72.140500000000003},{"$f":"[2]NameConvs!L64","v":11814.801103281145},{"$f":"[2]NameConvs!M64","v":4135.1803861484004},{"$f":"[2]NameConvs!N64","v":45127.943153097687},{"$f":"[2]NameConvs!O64","v":9025.5886306195371},{"$f":"[2]NameConvs!P64","v":250}]
[null,9,"NIG","NIw","Niger",{"$f":"[2]NameConvs!K65","v":50},{"$f":"[2]NameConvs!L65","v":28797.440593503066},{"$f":"[2]NameConvs!M65","v":10079.104207726074},{"$f":"[2]NameConvs!N65","v":89434.84428984714},{"$f":"[2]NameConvs!O65","v":17886.968857969427},{"$f":"[2]NameConvs!P65","v":250}]
[null,10,"NGA","NGw","Nigeria",{"$f":"[2]NameConvs!K66","v":3500},{"$f":"[2]NameConvs!L66","v":32762.531814406564},{"$f":"[2]NameConvs!M66","v":11466.886135042298},{"$f":"[2]NameConvs!N66","v":185252.03963801268},{"$f":"[2]NameConvs!O66","v":37050.407927602537},{"$f":"[2]NameConvs!P66","v":10000}]
[null,11,"SEN","SEw","Senegal",{"$f":"[2]NameConvs!K67","v":104.09699999999998},{"$f":"[2]NameConvs!L67","v":5013.2012396933333},{"$f":"[2]NameConvs!M67","v":1754.6204338926664},{"$f":"[2]NameConvs!N67","v":42914.222806912745},{"$f":"[2]NameConvs!O67","v":8582.8445613825515},{"$f":"[2]NameConvs!P67","v":250}]
[null,12,"SIE","SIw","Sierra Leone",{"$f":"[2]NameConvs!K68","v":85.438000000000017},{"$f":"[2]NameConvs!L68","v":642.79139217388376},{"$f":"[2]NameConvs!M68","v":224.97698726085932},{"$f":"[2]NameConvs!N68","v":8555.7998227116113},{"$f":"[2]NameConvs!O68","v":1711.1599645423225},{"$f":"[2]NameConvs!P68","v":250}]
[null,13,"TBN","TBw","Togo/Benin",{"$f":"[2]NameConvs!K69","v":336},{"$f":"[2]NameConvs!L69","v":0},{"$f":"[2]NameConvs!M69","v":0},{"$f":"[2]NameConvs!N69","v":29426.836204162806},{"$f":"[2]NameConvs!O69","v":5885.367240832561},{"$f":"[2]NameConvs!P69","v":957}]
[]
[]
[]
[null,{"$f":"Single!B10","v":2010},{"$f":"Single!A10","v":4}]
[null,{"$f":"Single!B11","v":2011},{"$f":"Single!A11","v":5}]
[null,{"$f":"Single!B12","v":2012},{"$f":"Single!A12","v":6}]
[null,{"$f":"Single!B13","v":2013},{"$f":"Single!A13","v":7}]
[null,{"$f":"Single!B14","v":2014},{"$f":"Single!A14","v":8}]
[null,{"$f":"Single!B15","v":2015},{"$f":"Single!A15","v":9}]
[null,{"$f":"Single!B16","v":2016},{"$f":"Single!A16","v":10}]
[null,{"$f":"Single!B17","v":2017},{"$f":"Single!A17","v":11}]
[null,{"$f":"Single!B18","v":2018},{"$f":"Single!A18","v":12}]
[null,{"$f":"Single!B19","v":2019},{"$f":"Single!A19","v":13}]
[null,{"$f":"Single!B20","v":2020},{"$f":"Single!A20","v":14}]
[null,{"$f":"Single!B21","v":2021},{"$f":"Single!A21","v":15}]
[null,{"$f":"Single!B22","v":2022},{"$f":"Single!A22","v":16}]
[null,{"$f":"Single!B23","v":2023},{"$f":"Single!A23","v":17}]
[null,{"$f":"Single!B24","v":2024},{"$f":"Single!A24","v":18}]
[null,{"$f":"Single!B25","v":2025},{"$f":"Single!A25","v":19}]
[null,{"$f":"Single!B26","v":2026},{"$f":"Single!A26","v":20}]
[null,{"$f":"Single!B27","v":2027},{"$f":"Single!A27","v":21}]
[null,{"$f":"Single!B28","v":2028},{"$f":"Single!A28","v":22}]
[null,{"$f":"Single!B29","v":2029},{"$f":"Single!A29","v":23}]
[null,{"$f":"Single!B30","v":2030},{"$f":"Single!A30","v":24}]
[null,{"$f":"Single!B31","v":2031},{"$f":"Single!A31","v":25}]
[null,{"$f":"Single!B32","v":2040},{"$f":"Single!A32","v":26}]
[null,{"$f":"Single!B33","v":2050},{"$f":"Single!A33","v":27}]

{"sheet":"Single","index":3,"n_rows":250,"n_cols":53,"rows_kept":250,"cut":false,"hidden":false,"merged":[]}
[null,null,"C","O","G","N","H","B","S","T","W","Total","I","Exp",null,"*","O","B","H","S",null,"Z",null,null,null,"eps",1E-8]
[null,"RE",0,0,0,0,1,1,1,1,1,null,null,null,null,null,0,1,1,1]
[null,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Senegal"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,11,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"SEw"},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie","Pertes (GWh)","Pertes (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,"Cent.",{"$f":"C4&\"SecElcOut\"","v":"SEwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":280},1,null,null,null,null,null,null,{"$f":"C4&\"FinaleElc\"","v":"SEwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),M8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":478},3,null,"Decent.",{"$f":"$C$4&\"TerElcOut\"","v":"SEwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":313},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary years"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C9","v":"Coal"},{"$f":"D9","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV",{"$f":"J9","v":"Solar Thermal"},{"$f":"K9","v":"Wind"},{"$f":"O9","v":"Net Imports"},{"$f":"Q9","v":"Dist. Oil"},{"$f":"R9","v":"Dist. Biomass"},{"$f":"S9","v":"Mini Hydro"},{"$f":"T9","v":"Dist.Solar PV"}]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A10,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A10,1,1,50))*8.76","v":0},2130.7824000000001,367.2192,0,164.95079999999999,0,0,0,0,{"$f":"SUM(C10:K10)","v":2662.9524000000001},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD9:$DQ9)*8.76","v":7.5335999999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD36:$DQ36)*8.76","v":197.976},{"$f":"M10-N10","v":-190.44239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$N$8+$A10,1,1,50))*8.76","v":1925.4479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$8,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$8+$A10,1,1,50))*8.76","v":16.293599999999998},0,0,0,{"$f":"SUM(Q10:T10)","v":16.293599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A10,1,1,50))*8.76","v":0},{"$f":"U10+L10+O10-P10","v":563.35560000000032},{"$f":"W10/(L10+O10)","v":0.22784765279007982},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":6.1566127186529339E-2},{"$f":"(SUMPRODUCT($C$2:$K$2,C10:K10)*(1-X10)+SUMPRODUCT($Q$2:$T$2,Q10:T10))/P10","v":6.6149357133588702E-2},{"$f":"(L10*(1-X10)+U10)/P10","v":1.0763721202381422},null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$10:$B$33,$AM10,C$10:C$33)","v":0},{"$f":"SUMIF($B$10:$B$33,$AM10,D$10:D$33)","v":2130.7824000000001},367.2192,0,164.95079999999999,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM10,O$10:O$33)","v":-190.44239999999999},{"$f":"SUMIF($B$10:$B$33,$AM10,Q$10:Q$33)","v":16.293599999999998},0,0,0]
[{"$f":"A10+1","v":5},2011,0,2077.6091999999999,367.2192,0,164.95079999999999,0,0,0,0,{"$f":"SUM(C11:K11)","v":2609.7791999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD10:$DQ10)*8.76","v":24.527999999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD37:$DQ37)*8.76","v":0},24.527999999999999,2080.5,14.629199999999999,0,0,0,{"$f":"SUM(Q11:T11)","v":14.629199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A11,1,1,50))*8.76","v":0},{"$f":"U11+L11+O11-P11","v":568.43639999999959},{"$f":"W11/(L11+O11)","v":0.2157821229050278},6.2852565172402286E-2,6.2176095266098207E-2,{"$f":"(L11*(1-X11)+U11)/P11","v":0.99075448397530141},null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"SUMIF($B$10:$B$33,$AM11,C$10:C$33)","v":1873.7639999999999},0,0,0,384.73919999999998,1320.6575999999998,343.12920000000003,0,953.61360000000002,{"$f":"SUMIF($B$10:$B$33,$AM11,O$10:O$33)","v":143.05079999999992},50.895599999999995,0,172.39679999999998,0]
[{"$f":"A11+1","v":6},2012,0,2293.5432000000005,367.2192,0,164.95079999999999,0,0,0,0,2825.7132000000006,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD11:$DQ11)*8.76","v":123.69119999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD38:$DQ38)*8.76","v":0},123.69119999999999,2380.0919999999996,32.061599999999999,0,0,0,32.061599999999999,0,601.37400000000116,0.20389675963052101,5.7720013487416837E-2,5.5173441355013945E-2,0.9586272441883803,null,null,null,null,null,null,null,null,null,null,null,2030,1873.7639999999999,0,0,0,387.19200000000001,1320.6575999999998,794.00639999999999,1641.0108,1588.0128,{"$f":"SUMIF($B$10:$B$33,$AM12,O$10:O$33)","v":753.53520000000003},76.299600000000012,0,418.55279999999999,0]
[7,2013,0,2143.6596,367.2192,0,244.92959999999999,0,0,0,0,2755.8083999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD12:$DQ12)*8.76","v":341.202},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD39:$DQ39)*8.76","v":0},341.202,2539.5239999999999,38.631599999999999,0,0,0,38.631599999999999,0,596.11799999999994,0.19248175595406458,8.7648902821316613E-2,7.7882753030439303E-2,0.89150453395795393,null,null,null,null,null,null,null,null,null,null,null,2040,1873.7639999999999,0,0,0,589.9860000000001,1185.7536,1329.9431999999999,6611.4348,2659.8863999999999,{"$f":"SUMIF($B$10:$B$33,$AM13,O$10:O$33)","v":-251.3244000000002},125.79360000000001,0,453.76799999999997,149.44559999999998]
[8,2014,0,665.1468000000001,367.2192,0,244.92959999999999,494.85239999999999,0,0,609.60839999999996,2381.7563999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD13:$DQ13)*8.76","v":826.76879999999994},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD40:$DQ40)*8.76","v":0},826.76879999999994,2714.7239999999997,35.127599999999994,0,48.617999999999995,0,83.745599999999996,0,577.54680000000008,0.18000382231687012,0.56702789127731379,0.4254992294621146,0.75027028315671573,null,null,null,null,null,null,null,null,null,null,null,2050,100.74,0,3551.1288,0,589.9860000000001,1095.7883999999999,1632.9515999999999,7502.3268000000007,3265.8155999999999,{"$f":"SUMIF($B$10:$B$33,$AM14,O$10:O$33)","v":-549.95280000000048},83.9208,0,438.35039999999998,5979.7511999999997]
[9,2015,0,329.37599999999998,367.2192,0,244.92959999999999,784.10760000000005,343.12920000000003,0,686.25840000000005,2755.02,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD14:$DQ14)*8.76","v":856.81560000000002},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD41:$DQ41)*8.76","v":0},856.81560000000002,3101.04,38.719200000000001,0,61.670400000000001,0,100.3896,0,611.1851999999999,0.16921733647013168,0.74248374033623765,0.57134833411369623,0.77045521943543371]
[10,2016,1873.7639999999999,0,20.585999999999999,0,245.01719999999997,1092.7223999999999,343.12920000000003,0,785.07119999999998,4360.2899999999991,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD15:$DQ15)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD42:$DQ42)*8.76","v":228.19800000000001},-228.19800000000001,3612.6239999999998,43.712400000000002,0,92.418000000000006,0,136.13040000000001,0,655.59839999999895,0.15866016535933836,0.56897660192094157,0.59987188033789107,1.0531447688952214]
[11,2017,1873.7639999999999,0,26.542799999999996,0,384.73919999999998,1097.4528,343.12920000000003,0,823.35239999999999,4548.9803999999995,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD16:$DQ16)*8.76","v":0.61320000000000008},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD43:$DQ43)*8.76","v":216.02160000000001},-215.4084,3844.7639999999997,45.376800000000003,0,110.2008,0,155.57760000000002,0,644.38559999999916,0.14869617950272876,0.58642584489339922,0.61512923938381181,1.0476955136614901]
[12,2018,1873.7639999999999,0,0,0,384.73919999999998,1256.9724000000001,343.12920000000003,0,863.56079999999997,4722.1656000000003,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD17:$DQ17)*8.76","v":23.476800000000001},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD44:$DQ44)*8.76","v":200.69159999999999},-177.2148,4088.2920000000004,47.128799999999998,0,128.94720000000001,0,176.07600000000002,0,632.73480000000018,0.13921708459418308,0.60784033192646114,0.6312667083208815,1.0373122742203977]
[13,2019,1873.7639999999999,0,0,0,384.82680000000005,1320.6575999999998,343.12920000000003,0,906.3972,4828.7747999999992,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD18:$DQ18)*8.76","v":856.81560000000002},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD45:$DQ45)*8.76","v":915.15719999999999},-58.341599999999971,4347.5879999999997,48.880800000000001,0,149.18280000000001,0,198.06360000000001,0,620.90880000000016,0.13015773913362841,0.61752404851526554,0.6255367516785274,1.0116726767224866]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A20,1,1,50))*8.76","v":1873.7639999999999},0,0,0,384.73919999999998,1320.6575999999998,343.12920000000003,0,953.61360000000002,4875.9035999999996,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD19:$DQ19)*8.76","v":543.47039999999993},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD46:$DQ46)*8.76","v":400.4196},143.05079999999992,4632.2879999999996,50.895599999999995,0,172.39679999999998,0,223.29239999999999,0,609.95880000000034,0.12153105037176676,0.62255626181068546,0.60654329373504501,0.9728717890555425]
[15,2021,1873.7639999999999,0,0,0,384.73919999999998,1320.6575999999998,425.64840000000004,0,1008.1007999999999,5012.91,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD20:$DQ20)*8.76","v":536.98799999999994},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD47:$DQ47)*8.76","v":243.8784},293.10959999999994,4923.12,53.260799999999996,0,194.1216,0,247.38239999999999,0,630.28200000000015,0.11878621782701296,0.63366583956435563,0.60132199082151228,0.9475348520435799]
[16,2022,1873.7639999999999,0,0,0,384.82680000000005,1320.6575999999998,530.41800000000001,0,1060.9236000000001,5170.5899999999992,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD21:$DQ21)*8.76","v":413.1216},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD48:$DQ48)*8.76","v":0},413.1216,5206.9439999999995,55.538399999999996,0,215.84639999999999,0,271.38479999999998,0,648.15239999999994,0.11607913274030843,0.64547752040307138,0.6011164508633664,{"$f":"(L22*(1-X22)+U22)/P22","v":0.92986926631903233}]
[17,2023,1873.7639999999999,0,0,0,384.73919999999998,1320.57,530.41800000000001,0,1116.5495999999998,5226.0407999999989,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD22:$DQ22)*8.76","v":650.51760000000002},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD49:$DQ49)*8.76","v":0},650.51760000000002,5508.2879999999996,57.991199999999992,0,239.84879999999998,0,297.83999999999997,0,666.11039999999957,0.11335042633116685,0.65029020901392365,0.58314735822453734,0.89528849023433899]
[18,2024,1873.7639999999999,0,0,0,384.73919999999998,1320.6575999999998,587.97120000000007,0,1175.8547999999998,5342.9867999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD23:$DQ23)*8.76","v":845.95319999999992},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD50:$DQ50)*8.76","v":0},845.95319999999992,5831.5320000000002,60.531599999999997,0,266.82960000000003,0,327.36120000000005,0,684.76919999999973,0.1106440198159943,0.65887532828672946,0.57484099268780497,0.87098526812923327]
[19,2025,1873.7639999999999,0,0,0,384.73919999999998,1320.57,619.41959999999995,0,1238.8391999999999,5437.3320000000003,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD24:$DQ24)*8.76","v":1082.6484},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD51:$DQ51)*8.76","v":0},1082.6484,6174.924,63.071999999999996,0,295.2996,0,358.3716,0,703.42800000000079,0.10788805438740287,0.66581520835537533,0.56266298691332739,0.84358616064936742]
[20,2026,1873.7639999999999,0,0,0,384.73919999999998,1320.6575999999998,651.5687999999999,0,1303.05,5533.7795999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD25:$DQ25)*8.76","v":1328.8044},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD52:$DQ52)*8.76","v":4.2923999999999998},1324.5119999999999,6527.9520000000002,65.787599999999998,0,325.25880000000001,0,391.04640000000001,0,721.38599999999951,0.10518450396597304,0.6726399053744363,0.55152021255767147,0.8184432326887483]
[21,2027,1873.7639999999999,0,0,0,384.82680000000005,1320.6575999999998,685.20719999999994,0,1370.4143999999999,5634.869999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD26:$DQ26)*8.76","v":1577.9387999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD53:$DQ53)*8.76","v":0},1577.9387999999999,6896.7479999999996,64.823999999999998,0,358.28399999999999,0,423.108,0,739.16879999999946,0.10248002137530661,0.67999421589183717,0.54140759916488268,0.79465226247978393]
[22,2028,1873.7639999999999,0,0,0,384.73919999999998,1320.6575999999998,720.42239999999993,461.38920000000002,1440.8447999999999,6201.8171999999986,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD27:$DQ27)*8.76","v":1381.6271999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD54:$DQ54)*8.76","v":0},1381.6271999999999,7283.0639999999994,71.131200000000007,0,386.0532,0,457.18439999999998,0,757.5647999999992,9.9897191835414442E-2,0.7079299094927386,0.58790449173668136,0.8292467946791936]
[23,2029,1873.7639999999999,0,0,0,384.73919999999998,1320.6575999999998,758.96640000000002,1144.0559999999998,1518.0203999999999,7000.2035999999989,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD28:$DQ28)*8.76","v":990.58079999999995},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD55:$DQ55)*8.76","v":1.3139999999999998},989.26679999999999,7685.1479999999992,72.4452,0,403.31039999999996,0,475.75559999999996,0,780.07799999999952,9.7638261479759611E-2,0.73967097091701628,0.65440683118594545,0.88384394034983382]
[24,2030,1873.7639999999999,0,0,0,387.19200000000001,1320.6575999999998,794.00639999999999,1641.0108,1588.0128,7604.6435999999994,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD29:$DQ29)*8.76","v":863.99879999999996},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD56:$DQ56)*8.76","v":110.46359999999999},753.53520000000003,8055.6959999999999,76.299600000000012,0,418.55279999999999,0,494.85239999999999,0,797.33519999999953,9.5395805603010017E-2,0.75923642656283818,0.69549924969166477,0.91538271770114277]
[25,2031,1873.7639999999999,0,0,0,589.9860000000001,1320.6575999999998,836.75519999999995,1812.444,1673.598,8107.2047999999995,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD30:$DQ30)*8.76","v":892.38120000000004},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD57:$DQ57)*8.76","v":191.23079999999999},{"$f":"M31-N31","v":701.15039999999999},8474.4240000000009,80.241600000000005,0,428.27639999999997,0,508.51799999999997,0,842.44919999999911,9.5642055851698521E-2,0.77320468109767881,0.71574635713980594,{"$f":"(L31*(1-X31)+U31)/P31","v":0.92517592531566051}]
[26,2040,1873.7639999999999,0,0,0,589.9860000000001,1185.7536,1329.9431999999999,6611.4348,2659.8863999999999,14250.768,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD31:$DQ31)*8.76","v":1462.5695999999998},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD58:$DQ58)*8.76","v":1713.894},-251.3244000000002,13375.644,125.79360000000001,0,453.76799999999997,149.44559999999998,729.00720000000001,0,1352.8068000000003,9.6632897610302193E-2,0.866516181097297,0.88101865149414094,1.0169740010266295]
[27,2050,100.74,0,3551.1288,0,589.9860000000001,1095.7883999999999,1632.9515999999999,7502.3268000000007,3265.8155999999999,17738.737200000003,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD32:$DQ32)*8.76","v":2310.9755999999998},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD59:$DQ59)*8.76","v":2860.9284000000002},-549.95280000000048,22207.476000000002,83.9208,0,438.35039999999998,5979.7511999999997,6502.0223999999998,0,1483.3308000000034,8.6296434086403639E-2,0.84588809667499021,0.86859593992741702,1.0226272375322689]
[]
[]
[null,null,"Capacity Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent. Cap","Imports Cap","Exports Cap","Pointe","Marge de reserve","Petrole","Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","Backstop"]
[null,null,"Cent.",{"$f":"$C$4&\"SecTotCap\"","v":"SEwSecTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":346},1,null,null,null,null,null,null,null,{"$f":"$C$4&\"TerTotCap\"","v":"SEwTerTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),N39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":379},2,"Decent."]
["MW",null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro",{"$f":"OFFSET(H$6,lang,0)","v":"Biomass"},"Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A41,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$39,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+$A41,1,1,50))","v":0},356.5,49,0,67.650000000000006,0,0,0,0,{"$f":"SUM(C41:K41)","v":473.15},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD63:$DQ63)","v":100},{"$f":"M41","v":100},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$39+$A41,1)/(1-X10)","v":529.15723364228688},{"$f":"L41/O41-1","v":-0.10584232829395301},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$39,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$39+$A41,1,1,50))","v":46.39},0,0,0,{"$f":"SUM(Q41:T41)","v":46.39},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$39,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$39+$A41,1,1,50))","v":0}]
[{"$f":"A41+1","v":5},2011,0,493.5,49,0,67.650000000000006,0,0,0,0,{"$f":"SUM(C42:K42)","v":610.15},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD64:$DQ64)","v":100},{"$f":"M42","v":100},560.80078361531605,{"$f":"L42/O42-1","v":8.7997766455574888E-2},41.75,0,0,0,{"$f":"SUM(Q42:T42)","v":41.75},0]
[{"$f":"A42+1","v":6},2012,0,523.5,49,0,67.650000000000006,0,0,0,0,640.15,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD65:$DQ65)","v":100},100,563.33145911058079,0.136364727456735,86.26,0,0,0,86.26,0]
[7,2013,0,503.5,49,0,82.65,0,0,0,0,635.15,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD66:$DQ66)","v":100},100,570.71156397772256,0.11290893699990412,97.320000000000007,0,0,0,97.320000000000007,0]
[8,2014,0,503.5,49,0,82.65,91.6,0,0,231.98,958.73,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD67:$DQ67)","v":100},100,583.39296330825061,0.64336915303764219,100.39999999999999,0,11.47,0,111.86999999999999,0]
[9,2015,0,503.5,49,0,82.65,157.6,156.79,0,261.14,1210.6799999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD68:$DQ68)","v":100},100,644.93401646523034,0.87721529503982976,110.33,0,15.13,0,125.46,0]
[10,2016,250,503.5,49,0,82.65,228,156.79,0,298.74,1568.68,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD69:$DQ69)","v":100},100,724.71310033765042,1.1645531166321375,124.46,0,25.5,0,149.95999999999998,0]
[11,2017,250,503.5,49,0,168.85000000000002,229.09,156.79,0,313.31,1670.54,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD70:$DQ70)","v":727},727,746.92487533836709,1.2365569217964829,129.36000000000001,0,30.73,0,160.09,0]
[12,2018,250,503.5,49,0,168.85000000000002,265.48,156.79,0,328.59,1722.2099999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD71:$DQ71)","v":727},727,770.4613882669056,1.2352969613103917,134.29,0,35.96,0,170.25,0]
[13,2019,250,467.5,49,0,168.85000000000002,280,156.79,0,344.89,1717.0299999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD72:$DQ72)","v":727},727,795.75347294644178,1.1577411326177955,134.73000000000002,0,41.6,0,176.33,0]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$39,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+$A51,1,1,50))","v":250},449.5,49,0,168.85000000000002,280,156.79,0,362.86,1717,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD73:$DQ73)","v":727},727,824.33192465875914,1.0828988282975578,144.88,0,48.08,0,192.95999999999998,0]
[15,2021,250,449.5,49,0,168.85000000000002,280,194.48,0,383.62,1775.4499999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD74:$DQ74)","v":727},727,866.57745878297362,1.0488070420080531,102.73,0,54.15,0,156.88,0]
[16,2022,250,449.5,49,0,168.85000000000002,280,242.37,0,403.69,1843.4099999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD75:$DQ75)","v":727},727,906.76669110077739,1.0329485170680188,142.72,0,60.21,0,202.93,0]
[17,2023,250,449.5,49,0,168.85000000000002,280,242.37,0,424.87,1864.5899999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD76:$DQ76)","v":727},727,948.92054875588428,0.96495902891410257,157.48999999999998,0,66.900000000000006,0,224.39,0]
[18,2024,250,419.5,49,0,168.85000000000002,280,268.64999999999998,0,447.45,1883.45,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD77:$DQ77)","v":727},727,993.74156096318802,0.89531169268442246,157.85999999999999,0,74.430000000000007,0,232.29,0]
[19,2025,250,419.5,0,0,168.85000000000002,280,283.02,0,471.39,1872.7599999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD78:$DQ78)","v":727},727,1040.8783388304043,0.79921123356678692,161.15,0,82.37,0,243.52,0]
[20,2026,250,419.5,0,0,168.85000000000002,280,297.7,0,495.84,1911.8899999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD79:$DQ79)","v":727},727,1088.6043036998972,0.75627635634174695,177.82999999999998,0,90.73,0,268.56,0]
[21,2027,250,401.5,0,0,168.85000000000002,280,313.08999999999997,0,521.47,1934.9099999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD80:$DQ80)","v":727},727,1149.0329179972937,0.68394653424938445,175.15,0,99.93,0,275.08000000000004,0]
[22,2028,250,401.5,0,0,168.85000000000002,280,329.18,146.85,548.27,2124.6499999999996,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD81:$DQ81)","v":727},727,1192.6304309492948,0.78148229733568653,193.12,0,104.1,0,297.22000000000003,0]
[23,2029,250,401.5,0,0,168.85000000000002,280,346.8,364.13,577.62,2388.8999999999996,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD82:$DQ82)","v":727},727,1257.0790089794527,0.90035787960488234,196.45000000000002,0,104.1,0,300.55,0]
[24,2030,250,401.5,0,0,171.43,280,362.81,522.29999999999995,604.27,2592.31,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD83:$DQ83)","v":727},727,1306.3061251752383,0.98445827516291162,210.44,0,104.1,0,314.53999999999996,0]
[25,2031,250,328.06,0,0,297.65000000000003,280,225.56,576.86,607.66,{"$f":"SUM(C62:K62)","v":2565.79},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD84:$DQ84)","v":727},727,1378.2816948369714,{"$f":"L62/O62-1","v":0.86158606735576782},207.74,0,104.1,0,{"$f":"SUM(Q62:T62)","v":311.84000000000003},0]
[26,2040,250,21,0,0,297.65000000000003,262,593.30999999999995,1677.38,988.18,4089.52,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD85:$DQ85)","v":872.75},872.75,2185.678440998005,0.87105290663556145,12.91,0,97.62,68.77,179.3,0]
[27,2050,25,0,817.89,0,297.65000000000003,250,746.12,1788.33,1242.71,5167.7,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD86:$DQ86)","v":1056},1056,3055.214080519394,0.69143629997982914,0,0,104.1,2923.66,3027.7599999999998,0]
[]
[null,null,"New Capacity"]
[null,null,"Cent.",{"$f":"$C$4&\"SecNewCap\"","v":"SEwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":412},1,null,null,null,null,null,null,null,null,null,null,"Decent.",{"$f":"$C$4&\"TerNewCap\"","v":"SEwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),R67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":445},2]
[null,null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","multiplier",null,null,{"$f":"OFFSET(Q$37,lang,0)","v":"Oil"},"Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))*$N69","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))*$N69","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))*$N69","v":0},0,0,0,0,0,0,{"$f":"SUM(C69:K69)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))","v":0},1,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A69,1,1,50))*$N69","v":4.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A69,1,1,50))*$N69","v":0},0,0,{"$f":"SUM(Q69:T69)","v":4.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A69,1,1,50))","v":0}]
[{"$f":"A69+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A70,1,1,50))*$N70","v":0},150,0,0,0,0,0,0,0,{"$f":"SUM(C70:K70)","v":150},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A70,1,1,50))","v":0},{"$f":"B70-B69","v":1},null,2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A70,1,1,50))*$N70","v":0},0,0,0,{"$f":"SUM(Q70:T70)","v":0},0]
[{"$f":"A70+1","v":6},2012,0,30,0,0,0,0,0,0,0,30,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A71,1,1,50))","v":0},{"$f":"B71-B70","v":1},null,2012,49.16,0,0,0,49.16,0]
[7,2013,0,0,0,0,15,0,0,0,0,15,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A72,1,1,50))","v":0},1,null,2013,15.68,0,0,0,15.68,0]
[8,2014,0,0,0,0,0,91.6,0,0,231.98,323.58,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A73,1,1,50))","v":0},1,null,2014,7.72,0,11.47,0,19.190000000000001,0]
[9,2015,0,0,0,0,0,66,156.79,0,29.16,251.95,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A74,1,1,50))","v":0},1,null,2015,14.57,0,3.66,0,18.23,0]
[10,2016,250,0,0,0,0,70.400000000000006,0,0,37.6,358,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A75,1,1,50))","v":0},1,null,2016,18.760000000000002,0,10.37,0,29.130000000000003,0]
[11,2017,0,0,0,0,86.2,1.0900000000000001,0,0,14.57,101.86000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A76,1,1,50))","v":0},1,null,2017,9.5399999999999991,0,5.23,0,14.77,0]
[12,2018,0,0,0,0,0,36.380000000000003,0,0,15.28,51.660000000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A77,1,1,50))","v":0},1,null,2018,9.57,0,5.23,0,14.8,0]
[13,2019,0,0,0,0,0,14.52,0,0,16.3,30.82,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A78,1,1,50))","v":0},1,null,2019,9.7199999999999989,0,5.64,0,15.36,0]
[14,2020,0,0,0,0,0,0,0,0,17.97,17.97,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A79,1,1,50))","v":0},1,null,2020,10.16,0,6.48,0,16.64,0]
[15,2021,0,0,0,0,0,0,37.69,0,20.76,58.45,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A80,1,1,50))","v":0},1,null,2021,6.99,0,6.06,0,13.05,0]
[16,2022,0,0,0,0,0,0,47.9,0,20.07,67.97,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A81,1,1,50))","v":0},1,null,2022,55.68,0,6.06,0,61.74,0]
[17,2023,0,0,0,0,0,0,0,0,21.18,21.18,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A82,1,1,50))","v":0},1,null,2023,22.490000000000002,0,6.69,0,29.180000000000003,0]
[18,2024,0,0,0,0,0,0,26.27,0,22.58,48.849999999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A83,1,1,50))","v":0},1,null,2024,14.94,0,7.53,0,22.47,0]
[19,2025,0,0,0,0,0,0,14.37,0,23.94,38.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A84,1,1,50))","v":0},1,null,2025,22.05,0,7.94,0,29.990000000000002,0]
[20,2026,0,0,0,0,0,0,14.68,0,24.45,39.129999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A85,1,1,50))","v":0},1,null,2026,26.240000000000002,0,8.36,0,34.6,0]
[21,2027,0,0,0,0,0,0,15.39,0,25.63,41.019999999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A86,1,1,50))","v":0},1,null,2027,6.8800000000000008,0,9.1999999999999993,0,16.079999999999998,0]
[22,2028,0,0,0,0,0,0,16.09,146.85,26.8,189.74,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A87,1,1,50))","v":0},1,null,2028,27.68,0,4.17,0,31.85,0]
[23,2029,0,0,0,0,0,0,17.62,217.28,29.35,264.25,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A88,1,1,50))","v":0},1,null,2029,13.490000000000002,0,0,0,13.490000000000002,0]
[24,2030,0,0,0,0,2.58,0,16,158.16999999999999,26.65,203.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A89,1,1,50))","v":0},1,null,2030,20.990000000000002,0,0,0,20.990000000000002,0]
[25,2031,0,0,0,0,25.24,0,3.91,10.91,11.66,{"$f":"SUM(C90:K90)","v":51.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A90,1,1,50))","v":0},1,null,2031,25.82,0,0,0,{"$f":"SUM(Q90:T90)","v":25.82},0]
[26,2040,0,0,0,0,0,107.16,414.2,1100.48,706.42,2328.2600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A91,1,1,50))","v":0},9.5,null,2040,345.70499999999998,0,16.055,68.78,430.53999999999996,0]
[27,2050,0,0,817.90000000000009,0,0,142.79999999999998,295.79999999999995,445,460.6,2162.1,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A92,1,1,50))","v":0},10,null,2050,239.20000000000002,0,62.5,2923.7,3225.3999999999996,0]
[]
[null,null,"Primary Energy",null,null,null,null,null,null,null,null,"CO2 Emissions",null,null,"Demand"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$C$4&\"Primaire\"","v":"SEwPrimaire"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),C97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":247},4,null,null,null,null,null,null,null,null,null,{"$f":"$C$4&\"FinaleElc\"","v":"SEwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),O97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":478},3,{"$f":"$C$4&\"FinaleShp\"","v":"SEwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":511},3]
[null,"emiss fact kt/PJ",0,96.25,56.126331811263313,0,73.33,74.069999999999993,80.67,null,null,null,{"$f":"E98/8.76/3.6-RawCIw!F42","v":9.7543065469085644E-3}]
[null,null,{"$f":"RawSEw!D5","v":"Bio"},{"$f":"RawSEw!E5","v":"Coa"},{"$f":"RawSEw!F5","v":"Gas"},{"$f":"RawSEw!G5","v":"Nuc"},{"$f":"RawSEw!H5","v":"Cru"},{"$f":"RawSEw!I5","v":"Die"},{"$f":"RawSEw!J5","v":"HFO"},null,null,"CO2",null,null,"Ele","Urb","Rur","Ele","Urb","Rur"]
[null,"PJ",{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO",null,null,"kT",null,null,"Industry","Urban","Rural","Industry","Urban","Rural"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A101,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$97,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$97+$A101,1,1,50))*8.76*3.6/1000","v":0},0,3.3812899199999999,0,0,0.37685519999999995,19.939897439999999,null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C101:I101)","v":1826.2445911487998},null,null,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$Q$97,1,1,50),O$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$97+$A101,1,1,50))*8.76","v":232.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$Q$97,1,1,50),P$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$97+$A101,1,1,50))*8.76","v":1657.3919999999998},35.915999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$97,1,1,50),R$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$97+$A101,1,1,50))/-8.76","v":235.7408675799087},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$97,1,1,50),S$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$97+$A101,1,1,50))/-8.76","v":309.22146118721463},346.73744292237444]
[{"$f":"A101+1","v":5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A102,0)","v":2011},0,0,3.3812899199999999,0,0,0.38631600000000005,19.191863520000002,null,null,1766.6014562784003,null,null,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$Q$97,1,1,50),O$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$97+$A102,1,1,50))*8.76","v":296.08799999999997},1742.364,42.047999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$97,1,1,50),R$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$97+$A102,1,1,50))/-8.76","v":206.70433789954339},240.44520547945208,259.76027397260276]
[{"$f":"A102+1","v":6},2012,0,0,3.3812899199999999,0,0,0.72122832000000003,21.331896480000001,null,null,1964.0448707040002,null,null,389.82,1938.588,51.684000000000005,213.73173515981736,283.58904109589037,389.3162100456621]
[7,2013,0,0,3.3812899199999999,0,0,0.86850143999999996,19.397478240000002,null,null,1818.9038712816,null,null,468.65999999999997,2011.2959999999998,59.567999999999998,187.48858447488587,270.24543378995435,491.16095890410958]
[8,2014,4.7165241599999996,0,3.3812899199999999,0,0,0.79060752000000001,5.9858481600000006,null,null,731.21807007360007,null,null,556.26,2090.136,68.328000000000003,161.57762557077626,237.55251141552512,141.37214611872147]
[9,2015,7.4570025600000003,0,3.3812899199999999,0,0,0.87102431999999996,2.96469936,null,null,493.45846875359996,null,null,697.29599999999994,2321.4,82.343999999999994,160.92694063926942,234.89840182648402,155.00342465753425]
[10,2016,10.3800744,20.25683424,0.18984671999999997,0,0,0.98234639999999995,0,null,null,2033.1380934480003,null,null,883.00799999999992,2620.9919999999997,108.624,135.59817351598173,204.72716894977171,196.31849315068493]
[11,2017,10.42548624,20.25683424,0.24440400000000001,0,0,1.02113568,0,null,null,2039.0733154176,null,null,1013.532,2702.46,128.77199999999999,135.47602739726028,203.38926940639271,199.81164383561642]
[12,2018,11.936376000000001,20.25683424,0,0,0,1.0599249599999998,0,null,null,2028.2289373872002,null,null,1155.444,2782.1759999999999,150.672,136.21803652968038,202.59132420091325,200.74657534246575]
[13,2019,12.53934432,20.25683424,0,0,0,1.0999756800000002,0,null,null,2031.1954942176001,null,null,1310.4959999999999,2862.768,174.32399999999998,142.3150684931507,207.89155251141554,202.87214611872147]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$97,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$97+$A111,1,1,50))*8.76*3.6/1000","v":12.53934432},20.25683424,0,0,0,1.1438107200000003,0,null,null,2034.4423556304,null,null,1482.1919999999998,2948.616,201.48,126.24200913242011,188.52168949771689,193.77511415525115]
[15,2021,12.53934432,20.25683424,0,0,0,1.1989987200000001,0,null,null,2038.5301307904001,null,null,1626.732,3069.5039999999999,226.88399999999999,132.20091324200914,194.76598173515984,194.97602739726028]
[16,2022,12.53934432,20.25683424,0,0,0,1.2504024,0,null,null,2042.3376013680002,null,null,1774.7759999999998,3179.88,252.28800000000001,135.03767123287673,198.06849315068493,196.30593607305937]
[17,2023,12.53934432,20.25683424,0,0,0,1.3043289600000001,0,null,null,2046.3319416672,null,null,1935.0840000000001,3292.8839999999996,280.32,130.88013698630138,193.86529680365297,196.63812785388129]
[18,2024,12.53934432,20.25683424,0,0,0,1.3610937599999999,0,null,null,2050.5365104032003,null,null,2109.4079999999999,3410.268,311.85599999999999,135.57077625570776,199.19520547945206,198.41780821917808]
[19,2025,12.53934432,20.25683424,0,0,0,1.42006608,0,null,null,2054.9045901456002,null,null,2298.6239999999998,3531.1559999999999,345.14400000000001,131.11529680365297,194.74771689497717,198.88926940639269]
[20,2026,12.53934432,20.25683424,0,0,0,1.4793537599999997,0,null,null,2059.2960286032003,null,null,2498.3519999999999,3649.4160000000002,380.18399999999997,131.88926940639269,195.92123287671234,200.25570776255708]
[21,2027,12.53934432,20.25683424,0,0,0,1.4582246400000001,0,null,null,2057.7309946848,null,null,2711.22,3766.7999999999997,418.72799999999995,137.57762557077626,202.7511415525114,202.96461187214612]
[22,2028,12.53934432,20.25683424,0,0,0,1.6010827200000002,0,null,null,2068.3124926703999,null,null,2938.98,3884.1839999999997,459.9,140.60616438356166,208.22602739726028,215.17579908675799]
[23,2029,12.53934432,20.25683424,0,0,0,1.6310419199999999,0,null,null,2070.5315706144002,null,null,3181.6319999999996,3999.8160000000003,503.7,139.12214611872147,206.4406392694064,239.73059360730593]
[24,2030,12.53934432,20.25683424,0,0,0,1.71650448,0,null,null,2076.8617824336002,null,null,3419.0279999999998,4089.1680000000001,547.5,133.60273972602738,200.6244292237443,240.4691780821918]
[25,2031,12.53934432,20.25683424,0,0,0,1.8057513599999997,0,null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C122:I122)","v":2083.4722988352},null,null,3596.8560000000002,4302.0360000000001,575.53200000000004,141.06735159817353,213.43493150684932,259.33333333333337]
[26,2040,11.244160800000001,20.25683424,0,0,0,2.8309867199999998,0,null,null,2159.4114819504002,null,null,5677.3559999999998,6789.8760000000002,908.41200000000003,133.4703196347032,204.21689497716895,271.9417808219178]
[27,2050,10.38070512,1.0889380800000001,26.633098079999996,0,0,1.88837568,0,null,null,1739.5003768175998,null,null,9425.76,11273.244000000001,1508.4719999999998,140.09246575342468,204.97945205479451,265.64383561643837]
[]
[]
["Million $",null,"Primary Energy Costs",null,null,null,null,null,null,null,null,"CO2 Costs"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$C$4&\"Fuel Costs\"","v":"SEwFuel Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),C130,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":43},4]
[null,null,{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO","Total"]
[0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+A132,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$130,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+$A132,1,1,50))","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$130,1,1,50),D$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+$A132,1,1,50))","v":0},37.20534,0,0,8.2574499999999986,257.34203000000002,{"$f":"SUM(C132:I132)","v":302.80482000000001},null,{"$f":"L101*OtherParams!C4","v":0}]
[{"$f":"A132+1","v":1},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A133,0)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$130,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+$A133,1,1,50))","v":0},0,37.20534,0,0,8.4647500000000004,247.68799000000001,{"$f":"SUM(C133:I133)","v":293.35808000000003},null,{"$f":"L102*OtherParams!C5","v":0}]
[{"$f":"A133+1","v":2},0,0,0,38.063099999999999,0,0,16.443530000000003,286.40046199999995,340.90709199999992,null,{"$f":"L103*OtherParams!C6","v":0}]
[3,0,0,0,38.491980000000005,0,0,20.186820000000001,265.47284400000007,324.15164400000009,null,{"$f":"L104*OtherParams!C7","v":0}]
[4,2010,7.0293199999999993,0,38.920859999999998,0,0,18.72729,83.478438000000011,148.15590800000001,null,{"$f":"L105*OtherParams!C8","v":0}]
[5,2011,11.113620000000001,0,39.349739999999997,0,0,21.018819999999998,42.116480000000003,113.59866,null,{"$f":"L106*OtherParams!C9","v":0}]
[6,2012,15.470049999999999,96.993340000000018,2.2334199999999997,0,0,24.141249999999999,0,138.83806000000001,null,{"$f":"L107*OtherParams!C10","v":0}]
[7,2013,15.53773,97.635680000000008,2.90625,0,0,25.547820000000005,0,141.62748000000002,null,{"$f":"L108*OtherParams!C11","v":0}]
[8,2014,17.7895,98.278019999999998,0,0,0,26.988829999999997,0,143.05635000000001,null,{"$f":"L109*OtherParams!C12","v":0}]
[9,2015,18.688140000000001,98.920360000000002,0,0,0,28.496960000000001,0,146.10545999999999,null,{"$f":"L110*OtherParams!C13","v":0}]
[10,2016,18.688140000000001,99.562700000000007,0,0,0,30.104100000000003,0,148.35494,null,{"$f":"L111*OtherParams!C14","v":0}]
[11,2017,18.688140000000001,100.20504000000001,0,0,0,31.936800000000002,0,150.82998000000001,null,{"$f":"L112*OtherParams!C15","v":0}]
[12,2018,18.688140000000001,100.84738,0,0,0,33.702500000000001,0,153.23802000000001,null,{"$f":"L113*OtherParams!C16","v":0}]
[13,2019,18.688140000000001,101.48972000000001,0,0,0,35.569600000000001,0,155.74746000000002,null,{"$f":"L114*OtherParams!C17","v":0}]
[14,2020,18.688140000000001,102.13206000000001,0,0,0,37.549199999999999,0,158.36940000000001,null,{"$f":"L115*OtherParams!C18","v":0}]
[15,2021,18.688140000000001,102.77440000000001,0,0,0,39.626400000000004,0,161.08894000000004,null,{"$f":"L116*OtherParams!C19","v":0}]
[16,2022,18.688140000000001,103.41674,0,0,0,41.749899999999997,0,163.85478000000001,null,{"$f":"L117*OtherParams!C20","v":0}]
[17,2023,18.688140000000001,104.05908000000001,0,0,0,41.616,0,164.36322000000001,null,{"$f":"L118*OtherParams!C21","v":0}]
[18,2024,18.688140000000001,104.70142,0,0,0,46.200700000000005,0,169.59026,null,{"$f":"L119*OtherParams!C22","v":0}]
[19,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A151,0)","v":2025},18.688140000000001,105.34376,0,0,0,47.5824,0,{"$f":"SUM(C151:I151)","v":171.61430000000001},null,{"$f":"L120*OtherParams!C23","v":0}]
[20,2026,18.688140000000001,106.62844,0,0,0,50.728760000000001,0,176.04534000000001,null,{"$f":"L121*OtherParams!C24","v":0}]
[21,2027,18.688140000000001,106.62844,0,0,0,53.366320000000002,0,178.68290000000002,null,{"$f":"L122*OtherParams!C25","v":0}]
[22,2028,16.757850000000001,106.62844,0,0,0,83.665639999999996,0,207.05193,null,{"$f":"L123*OtherParams!C26","v":0}]
[23,2029,15.470990000000002,5.7319800000000001,377.50491,0,0,55.808160000000001,0,454.51603999999998,null,{"$f":"L124*OtherParams!C27","v":0}]
[]
[]
[]
[null,null,"Annual O&M Costs"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent"]
[null,null,"Cent.",{"$f":"$C$4&\"Sec O&M Costs\"","v":"SEwSec O&M Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D162,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":72},1,null,null,null,null,null,null,{"$f":"C158&\"FinaleElc\"","v":"FinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),M162,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":0},3,null,"Decent.",{"$f":"$C$4&\"Ter O&M Costs\"","v":"SEwTer O&M Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R162,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":101},2]
["Million $",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","Total Cent. +net imp.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Total"]
[0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A164,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$162,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+$A164,1,1,50))","v":0},26.644978807509677,2.5818940043156946,0,8.1185891312324205,0,0,0,0,{"$f":"SUM(C164:K164)","v":37.345461943057792},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD170:$DP170)","v":1.110329452104474},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD198:$DP198)","v":27.57521496435287},{"$f":"M164-N164","v":-26.464885512248397},{"$f":"L164+O164","v":10.880576430809395},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$162,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$162+$A164,1,1,50))","v":0.54111045599999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$162,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$162+$A164,1,1,50))","v":0},0,0.54111045599999996,{"$f":"SUM(Q164:T164)","v":1.0822209119999999},{"$f":"U164+P164","v":11.962797342809395}]
[{"$f":"A164+1","v":1},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A165,0)","v":2011},0,25.021972293170464,2.5818940043156946,0,8.1185891312324205,0,0,0,0,{"$f":"SUM(C165:K165)","v":35.722455428718575},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD171:$DP171)","v":3.781616715444617},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD199:$DP199)","v":0},{"$f":"M165-N165","v":3.781616715444617},{"$f":"L165+O165","v":39.504072144163189},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$162,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$162+$A165,1,1,50))","v":0.48583573200000002},0,0,0.48583573200000002,{"$f":"SUM(Q165:T165)","v":0.97167146400000004},{"$f":"U165+P165","v":40.475743608163192}]
[{"$f":"A165+1","v":2},2012,0,27.072688293170465,2.5818940043156946,0,8.1185891312324205,0,0,0,0,37.773171428718577,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD172:$DP172)","v":20.717341310239568},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD200:$DP200)","v":0},20.717341310239568,58.490512738958145,1.064765736,0,0,1.064765736,2.129531472,60.620044210958142]
[3,2013,0,24.492198271110137,2.5818940043156946,0,8.1368491312324203,0,0,0,0,35.21094140665825,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD173:$DP173)","v":57.335069211191005},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD201:$DP201)","v":0},57.335069211191005,92.546010617849248,1.2829554359999999,0,0,1.2829554359999999,2.5659108719999999,95.111921489849252]
[4,2014,0,22.387170271110136,2.5818940043156946,0,8.1368491312324203,9.2918122054054066,0,0,8.7084314736486483,51.106157085712297,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD174:$DP174)","v":135.97877711659683},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD202:$DP202)","v":0},135.97877711659683,187.08493420230911,1.1665875959999998,0,0.26373599999999997,1.430323596,2.8606471920000001,189.9455813943091]
[5,2015,0,22.387170271110136,2.5818940043156946,0,8.1368491312324203,15.081360518918922,6.8954021081081098,0,9.8033987878378372,64.88607482152311,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD175:$DP175)","v":136.00614783464218},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD203:$DP203)","v":0},136.00614783464218,200.8922226561653,1.2858646319999998,0,0.33454080000000003,1.6204054319999996,3.2408108639999993,204.1330335201653]
[6,2016,5.8086683999999993,22.387170271110136,2.5818940043156946,0,8.1368691312324213,21.258398286486489,6.8954021081081098,0,11.214968079729729,78.283370280982581,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD204:$DP204)","v":33.141125485754266},-33.141125485754266,45.142244795228315,1.451688804,0,0.50133600000000011,1.953024804,3.906049608,49.048294403228311]
[7,2017,5.8086683999999993,22.387170271110136,2.5818940043156946,0,8.1687691312324198,21.353078967567569,6.8954021081081098,0,11.761826041216214,78.956808923550142,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD177:$DP177)","v":8.3538557891740889E-2},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD205:$DP205)","v":29.429440537290429},-29.345901979398686,49.610906944151452,1.5069635280000002,0,0.59780160000000004,2.1047651280000004,4.2095302560000007,53.820437200151453]
[8,2018,5.8086683999999993,22.387170271110136,2.5818940043156946,0,8.1687691312324198,24.545921935135141,6.8954021081081098,0,12.336214609459459,82.724040459360964,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD178:$DP178)","v":3.2754113695255818},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD206:$DP206)","v":26.515786033862572},-23.24037466433699,59.483665795023974,1.5651474480000001,0,0.69949440000000007,2.2646418480000001,4.5292836960000002,64.012949491023974]
[9,2019,5.8086683999999993,19.680558251944181,2.5818940043156946,0,8.1687891312324208,25.820604437837844,6.8954021081081098,0,12.948144914189188,81.904061247627439,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD179:$DP179)","v":118.88350357778008},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD207:$DP207)","v":120.04407132003369},-1.1605677422536189,80.74349350537382,1.6233313680000001,0,0.80926560000000003,2.4325969680000004,4.8651939360000007,85.608687441373817]
[10,2020,5.8086683999999993,19.052782017780174,2.5818940043156946,0,8.1687691312324198,25.820604437837844,6.8954021081081098,0,13.622644779729727,81.95076487900397,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD180:$DP180)","v":74.552266642612921},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD208:$DP208)","v":51.932095523222131},22.62017111939079,104.57093599839476,1.6902428759999999,0,0.93519360000000007,2.625436476,5.2508729519999999,109.82180895039475]
[11,2021,5.8086683999999993,19.052782017780174,2.5818940043156946,0,8.1687691312324198,25.820604437837844,8.5536785405405418,0,14.401010116216215,84.387406647922887,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD181:$DP181)","v":73.239769291210195},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD209:$DP209)","v":31.446563495794134},41.793205795416057,126.18061244333894,1.7687911679999999,0,1.0530432000000001,2.8218343680000002,5.6436687360000004,131.82428117933895]
[12,2022,5.8086683999999993,19.052782017780174,2.5818940043156946,0,8.1687891312324208,25.820604437837844,10.659091081081083,0,15.155599019594595,87.247428091841812,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD182:$DP182)","v":56.33156206920021},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD210:$DP210)","v":0},56.33156206920021,143.57899016104201,1.8444302639999999,0,1.1708928000000001,3.0153230639999999,6.0306461279999999,149.60963628904202]
[13,2023,5.8086683999999993,19.052782017780174,2.5818940043156946,0,8.1687691312324198,25.818851091891894,10.659091081081083,0,15.95023244189189,88.040288168193143,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD183:$DP183)","v":89.539728187569395},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD211:$DP211)","v":0},89.539728187569395,177.58001635576255,1.925887752,0,1.3010976000000001,3.2269853519999998,6.4539707039999996,184.03398705976255]
[14,2024,5.8086683999999993,18.006488294173501,2.5818940043156946,0,8.1687691312324198,25.820604437837844,11.815659675675679,0,16.797424295270265,88.999508238505399,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD184:$DP184)","v":117.35756445316508},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD212:$DP212)","v":0},117.35756445316508,206.35707269167048,2.0102544359999999,0,1.4474592000000002,3.4577136360000003,6.9154272720000005,213.27249996367047]
[15,2025,5.8086683999999993,18.006488294173501,0,0,8.1687691312324198,25.818851091891894,12.447635513513516,0,17.697174579729726,87.947587010541042,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD185:$DP185)","v":149.71845837681329},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD213:$DP213)","v":0},149.71845837681329,237.66604538735433,2.0946211199999998,0,1.6018992000000001,3.6965203200000003,7.3930406400000006,245.05908602735434]
[16,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$162,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+$A180,1,1,50))","v":5.8086683999999993},18.006488294173501,0,0,8.1687691312324198,25.820604437837844,13.09369437837838,0,18.614444341216213,89.512668982838349,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD186:$DP186)","v":189.79338195066862},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD214:$DP214)","v":0.55544858840009326},189.23793336226854,278.75060234510687,2.1848061959999998,0,1.7644176000000003,3.9492237960000001,7.8984475920000001,286.64904993710689]
[17,2027,5.8086683999999993,16.653182284590521,0,0,8.1687891312324208,25.820604437837844,13.769679675675679,0,19.576764186486486,89.79768811582295,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD187:$DP187)","v":226.92207750100479},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD215:$DP215)","v":0},226.92207750100479,316.71976561682777,2.1528050400000001,0,1.943568,4.0963730399999996,8.1927460799999992,324.91251169682778]
[18,2028,5.8086683999999993,16.653182284590521,0,0,8.1687691312324198,25.820604437837844,14.477351783783787,10.303374542084942,20.582882724324321,101.81483330385383,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD188:$DP188)","v":199.50175997158431},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD216:$DP216)","v":0},199.50175997158431,301.31659327543815,2.3622671519999998,0,2.0942064,4.4564735520000003,8.9129471040000006,310.22954037943816]
[19,2029,5.8086683999999993,16.653182284590521,0,0,8.1687691312324198,25.820604437837844,15.251918270270275,25.548143444015444,21.685358385810808,118.93664435375732,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD189:$DP189)","v":143.304949966164},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD217:$DP217)","v":0.1729343724450893},143.1320155937189,262.06865994747625,2.4059050920000002,0,2.1878207999999999,4.5937258920000001,9.1874517840000003,271.25611173147627]
[20,2030,5.8086683999999993,16.653182284590521,0,0,8.1693291312324199,25.820604437837844,15.956069621621626,36.64574051583012,22.685219967567566,131.73881435868012,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD190:$DP190)","v":125.10327976792468},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD218:$DP218)","v":14.582661840206418},110.52061792771826,242.25943228639838,2.5339097159999997,0,2.2705056000000003,4.804415316,9.6088306320000001,251.86826291839839]
[21,2031,5.8086683999999993,11.131693765491976,0,0,8.2156291312324203,25.820604437837844,16.815134270270274,40.474049606177608,23.907829185810808,132.17360879682093,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD191:$DP191)","v":123.89495801367377},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD219:$DP219)","v":24.221985791138263},99.672972222535506,231.84658101935645,2.6648235360000001,0,2.3232528000000001,4.9880763360000007,9.9761526720000013,241.82273369135646]
[{"$f":"A185+1","v":22},2040,5.8086683999999993,0,0,0,8.2156291312324203,23.487804437837841,26.726064540540545,131.37215010752897,37.997242889189181,233.60755950632895,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD192:$DP192)","v":141.19182578225355},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD220:$DP220)","v":153.05951193649108},-11.867686154237532,221.73987335209142,4.1776054560000002,0,2.4615360000000002,11.757141455999999,18.396282912,240.13615626409143]
[23,2050,0.31229399999999996,0,10.281708580392156,0,8.2156291312324203,21.932604437837842,32.81521335135136,144.6882709337838,46.653115931756751,264.89883636635432,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD193:$DP193)","v":162.07360609290211},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD221:$DP221)","v":189.09552377065199},-27.021917677749883,237.87691868860443,2.7870097680000003,0,2.3779007999999999,24.478910568,29.643821136,267.52073982460445]
[]
[]
[null,null,"Annualized Investment Costs"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent"]
[null,null,"Cent.",{"$f":"$C$4&\"Sec Annualized Investment Costs\"","v":"SEwSec Annualized Investment Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D193,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":188},1,null,null,null,null,null,null,{"$f":"C189&\"FinaleElc\"","v":"FinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),M193,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":0},3,null,"Decent.",{"$f":"$C$4&\"Ter Annualized Investment Costs\"","v":"SEwTer Annualized Investment Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R193,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":217},2]
["Million $",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","Total Imports/exports","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Total"]
[0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A195,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$193,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$193+$A195,1,1,50))","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$193,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$193+$A195,1,1,50))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(C195:K195)","v":0},null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD143:$DP143)","v":0},{"$f":"L195+O195","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$193,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$193+$A195,1,1,50))","v":0.47395853115449205},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$193,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$193+$A195,1,1,50))","v":0},0,0,{"$f":"SUM(Q195:T195)","v":0.47395853115449205},{"$f":"U195+P195","v":0.47395853115449205}]
[{"$f":"A195+1","v":1},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A196,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$193,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$193+$A196,1,1,50))","v":0},16.251823010704662,0,0,0,0,0,0,0,{"$f":"SUM(C196:K196)","v":16.251823010704662},null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD144:$DP144)","v":0},{"$f":"L196+O196","v":16.251823010704662},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$193,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$193+$A196,1,1,50))","v":0.47395853115449205},0,0,0,{"$f":"SUM(Q196:T196)","v":0.47395853115449205},{"$f":"U196+P196","v":16.725781541859153}]
[{"$f":"A196+1","v":2},2012,0,20.352750312471258,0,0,0,0,0,0,0,20.352750312471258,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD145:$DP145)","v":0},20.352750312471258,5.5063130433693566,0,0,0,5.5063130433693566,25.859063355840615]
[3,2013,0,20.352750312471258,0,0,3.3008456960548345,0,0,0,0,23.653596008526094,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD146:$DP146)","v":0},23.653596008526094,7.1114253043850022,0,0,0,7.1114253043850022,30.765021312911095]
[4,2014,0,20.352750312471258,0,0,3.3008456960548345,28.810312832204069,0,0,49.547458719668761,102.01136756039892,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD147:$DP147)","v":0},102.01136756039892,7.901697412487092,0,4.9099394464737527,0,12.811636858960846,114.82300441935976]
[5,2015,0,20.352750312471258,0,0,3.3008456960548345,47.1670694683216,28.167492099464681,0,55.645395964501716,154.63355354081409,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD148:$DP148)","v":0},154.63355354081409,9.3931824662497139,0,6.4606877906104074,0,15.853870256860121,170.48742379767421]
[6,2016,22.882432652595554,20.352750312471258,0,0,3.3008456960548345,66.371560913955548,28.167492099464681,0,63.386521249714107,204.461602924256,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD149:$DP149)","v":0},204.461602924256,11.313584635679147,0,10.811391628395727,0,22.124976264074874,226.58657918833086]
[7,2017,22.882432652595554,20.352750312471258,0,0,26.728432981519223,66.663080833025958,28.167492099464681,0,66.339015922666732,231.1332048017434,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD150:$DP150)","v":14.93495142227477},246.06815622401817,12.290164416934841,0,12.983894643217598,0,25.274059060152439,271.34221528417061]
[8,2018,22.882432652595554,20.352750312471258,0,0,26.728432981519223,76.198564867253964,28.167492099464681,0,69.385895427930279,243.71556834123496,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD151:$DP151)","v":14.93495142227477},258.65051976350975,13.269815203791966,0,15.134669132686097,0,28.404484336478063,287.0550040999878]
[9,2019,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,28.167492099464681,0,72.583371360801792,250.64129033691694,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD152:$DP152)","v":14.93495142227477},265.5762417591917,14.264821018656257,0,17.430619273720389,0,31.695440292376645,297.27168205156835]
[10,2020,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,28.167492099464681,0,76.050237678103613,254.10815665421876,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD153:$DP153)","v":14.93495142227477},269.04310807649352,14.830909717853739,0,20.041597668209146,0,34.872507386062885,303.91561546255639]
[11,2021,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,34.202349926464287,0,80.017182423051878,264.10995922616661,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD154:$DP154)","v":14.93495142227477},279.04491064844137,15.546454022987627,0,22.459991595494184,0,38.006445618481813,317.05135626692316]
[12,2022,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,41.762780404040484,0,83.815363981220798,275.46857126191173,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD155:$DP155)","v":14.93495142227477},290.4035226841865,16.213885907032395,0,24.855031136699768,0,41.068917043732164,331.47243972791864]
[13,2023,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,41.762780404040484,0,87.784653951039417,279.43786123173038,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD156:$DP156)","v":14.93495142227477},294.37281265400514,16.911004178557683,0,27.473277619834068,0,44.384281798391754,338.75709445239693]
[14,2024,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,45.789362960314122,0,91.974783962983466,287.65457379994803,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD157:$DP157)","v":14.93495142227477},302.58952522222279,17.650092859969224,0,30.391252981372279,0,48.041345841341503,350.63087106356431]
[15,2025,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,47.959180649830266,0,96.373254942489865,294.22286246897056,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD158:$DP158)","v":14.93495142227477},309.15781389124533,18.415796923259848,0,33.437509166316147,0,51.853306089575995,361.01111998082132]
[16,2026,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,50.142329777762129,0,100.82045787636814,300.85321453078075,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD159:$DP159)","v":14.93495142227477},315.78816595305551,19.181500986550478,0,36.612684066313157,0,55.794185052863639,371.58235100591912]
[17,2027,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,52.395970607693208,0,105.43515051470366,307.72154799904735,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD160:$DP160)","v":14.93495142227477},322.65649942132211,18.909205156556752,0,40.071440175131094,0,58.980645331687846,381.63714475300998]
[18,2028,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,54.715423310084944,37.314344048118528,110.21121010163237,352.1314043364863,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD161:$DP161)","v":14.93495142227477},367.06635575876106,20.763068871288468,0,41.623088384226719,0,62.386157255515187,429.45251301427624]
[19,2029,22.882432652595554,20.352750312471258,0,0,26.728432981519223,79.926810930064406,57.215251002199317,91.341694059919362,115.38772603145483,413.83509797022396,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD162:$DP162)","v":14.93495142227477},428.77004939249872,21.148991908535212,0,41.623088384226719,0,62.772080292761927,491.54212968526065]
[20,2030,22.882432652595554,20.352750312471258,0,0,26.991961499073255,79.926810930064406,59.449106968381926,129.80988470945931,120.03748020960519,459.45042728165089,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD163:$DP163)","v":14.93495142227477},474.38537870392565,22.257624930652522,0,41.623088384226719,0,63.880713314879245,538.2660920188049]
[21,2031,22.882432652595554,20.352750312471258,0,0,30.989557039864003,79.926810930064406,59.995005520117807,132.4632826988788,122.07185670931375,468.68169586330561,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD164:$DP164)","v":14.93495142227477},483.61664728558037,24.185192779818635,0,41.623088384226719,0,65.808281164045354,549.42492844962567]
[{"$f":"A216+1","v":22},2040,22.882432652595554,20.352750312471258,0,0,30.989557039864003,82.2580860870587,37.360466883360978,175.44788487055797,78.781946561197969,448.07312440710643,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD165:$DP165)","v":15.145838786189383},463.21896319329579,6.368241948838218,0,42.182869436497775,2.5227730475620587,51.073884432898055,514.29284762619386]
[{"$f":"A217+1","v":23},2050,22.882432652595554,0,10.233285384221041,0,30.989557039864003,4.9869486711296247,20.946495070877624,189.48327533723477,45.323690566944578,324.84568472286719,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD166:$DP166)","v":15.397528270513565},340.24321299338078,2.4486151328759069,0,24.004086352158541,66.642160732459018,93.094862217493471,433.33807521087425]
[]
[]
[]
[null,null,1,{"$f":"C222+1","v":2},{"$f":"D222+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,"Cost Summary"]
[{"$f":"C4","v":"SEw"},null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total costs incl.imp/exp"]
[null,null,"million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B226,OtherParams!$C$45:$C$68)","v":4},{"$f":"B195","v":2010},{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A226-3,C$222)","v":37.886572399057791},{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A226-3,D$222)","v":0.47395853115449205},302.80482000000001,0,341.1653509302123,1.3875139200000004,0,1.110329452104474,27.57521496435287,342.5528648502123,219.79999999999998,1438.070879608571,164.16334242106976,0,3.203497,15.212526441941558,0,18.416023441941558,{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A226-3,U$222)","v":316.08797933796387}]
[{"$f":"A226+1","v":5},{"$f":"B196","v":2011},{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A227-3,C$222)","v":36.208291160718581},16.725781541859153,293.35808000000003,0,346.29215270257777,3.3125020200000006,0,3.781616715444617,0,349.60465472257778,237.5,1487.9421955285152,169.85641501467069,168.52500000000001,0,21.105325106700796,0,189.63032510670081,353.38627143802239]
[{"$f":"A227+1","v":6},{"$f":"B197","v":2012},38.837937164718575,25.859063355840615,340.90709199999992,0,405.60409252055911,4.7849134800000011,0,20.717341310239568,0,410.38900600055911,271.7,1586.6998428811141,181.13011905035549,42.524999999999999,34.013803999999993,16.143332290798043,0,92.682136290798042,431.1063473107987]
[7,2013,36.493896842658245,30.765021312911095,324.15164400000009,0,391.41056215556944,9.0021991079999992,0,57.335069211191005,0,400.41276126356945,289.89999999999998,1578.9852724206985,180.24946032199756,36,10.848992000000001,46.237784143578246,0,93.086776143578248,457.74783047476046]
[8,2014,52.536480681712298,114.82300441935976,148.15590800000001,0,315.51539310107211,14.787047315999999,0,135.97877711659683,0,330.30244041707209,309.89999999999998,1504.6183205345885,171.76008225280691,793.47028248000061,56.255605120000048,63.42434123242397,0,913.15022883242466,466.28121753366895]
[9,2015,66.506480253523108,170.48742379767421,113.59866,0,350.59256405119731,27.919440570000003,0,136.00614783464218,0,378.51200462119732,354,1453.441108632315,165.91793477537843,532.4838729100004,26.161632200000017,143.98189217622399,0,702.62739728622432,514.51815245583953]
[10,2016,80.236395084982576,226.58657918833086,138.83806000000001,0,445.66103427331348,44.506990692000002,0,0,33.141125485754266,490.16802496531346,412.4,1108.2126563519864,126.50829410410805,519.18616246400029,58.095128245000041,181.86379336501059,0,759.14508407401092,457.02689947955918]
[11,2017,81.061574051550139,256.4072638618959,141.62748000000002,0,479.09631791344606,51.632133354000004,14.93495142227477,8.3538557891740889E-2,29.429440537290429,545.6634026897209,438.9,1176.3898398503584,134.29107760848839,288.01105020675004,29.128726110000024,78.119159444743332,162.88499999999999,558.14393576149337,516.31750071032218]
[12,2018,84.988682307360961,272.12005267771303,143.05635000000001,0,500.16508498507397,58.978689833999994,14.93495142227477,3.2754113695255818,26.515786033862572,574.07872624134882,466.70000000000005,1180.2835902657205,134.73556966503659,129.30152355120015,28.924166865000018,80.546712431697301,0,238.77240284789747,550.83835157701185]
[13,2019,84.336658215627438,282.33673062929358,146.10545999999999,0,512.77884884492096,66.591303719999999,14.93495142227477,118.88350357778008,120.04407132003369,594.30510398719582,496.3,1195.133057112517,136.43071428225079,70.586421120600065,30.533366160000021,83.463732048948714,0,184.58351932954881,593.14453624494217]
[14,2020,84.576201355003974,288.98066404028162,148.35494,0,521.91180539528557,74.755291716000002,14.93495142227477,74.552266642612921,51.932095523222131,611.60204853356038,528.79999999999995,1199.3612323240382,136.91338268539249,34.615772730000032,34.104521000000027,89.508927781310803,0,158.22922151131087,634.22221965295125]
[15,2021,87.209241015922885,302.1164048446484,150.82998000000001,0,540.15562586057126,84.111416724000009,14.93495142227477,73.239769291210195,31.446563495794134,639.20199400684612,562,1211.7352309648793,138.32593960786295,99.865438420000103,29.914172970000028,102.57936661155128,0,232.35897800155141,680.99519980226216]
[16,2022,90.262751155841798,316.53748830564388,153.23802000000001,0,560.03825946148572,93.071252471999998,14.93495142227477,56.33156206920021,0,668.04446335576051,594.4,1218.6676067041735,139.11730670138968,113.41283360000008,63.360608190000022,98.234501482985621,0,275.0079432729857,724.37602542496074]
[17,2023,91.267273520193157,323.82214303012211,155.74746000000002,0,570.83687655031531,102.38655062399999,14.93495142227477,89.539728187569395,0,688.15837859659007,628.79999999999995,1236.7972436134853,141.18689995587732,39.632344290000034,42.711015215000025,102.1317461462796,0,184.47510565127965,777.69810678415945]
[18,2024,92.457221874505379,335.69591964128955,158.36940000000001,0,586.52254151579484,112.18211008199999,14.93495142227477,117.35756445316508,0,713.63960302006967,665.7,1248.3057946120396,142.50066148539264,82.041771680000068,40.595240565000026,107.39727012499858,0,230.03428236999866,830.99716747323475]
[19,2025,91.644107330541061,346.07616855854656,161.08894000000004,0,598.80921588908757,122.37776983800001,14.93495142227477,149.71845837681329,0,736.12193714936245,704.9,1256.6894531510509,143.4577001313985,65.582681010000059,46.844871150000031,111.78391899029697,{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A241-3,S$222)","v":0},224.21147115029706,885.84039552617571]
[20,2026,93.461892778838362,356.64739958364441,163.85478000000001,0,613.96407236248274,132.65827326000002,14.93495142227477,189.79338195066862,0.55544858840009326,761.55729704475755,745.2,1275.8926870733039,145.64985012252328,66.202368100000058,51.080768420000034,112.714134171458,0,229.99727069145808,950.79523040702611]
[21,2027,93.894061155822939,366.70219333073516,164.36322000000001,0,624.95947448655807,145.58078436,14.93495142227477,226.92207750100479,0,785.47521026883294,787.3,1285.9104379141847,146.79342898563752,68.578551525000066,40.626209800000034,141.68077088915493,0,250.88553221415503,1012.3972877698377]
[22,2028,106.27130685585384,414.51756159200147,169.59026,0,690.37912844785535,155.20129142399998,14.93495142227477,199.50175997158431,0,860.5153712941302,831.4,1274.9785076566206,145.54549174162335,443.42104749662536,35.241772445000009,105.47801790412706,0,584.14083784575246,1060.0171312657144]
[23,2029,123.53037024575731,476.60717826298588,171.61430000000001,0,771.75184850874314,169.408209054,14.93495142227477,143.304949966164,0.1729343724450893,956.0950089850179,877.3,1252.9659461743267,143.03264225734324,616.09558602460061,9.3337310000000002,155.76284099900104,0,781.19215802360156,1099.2270245787367]
[24,2030,136.54322967468008,523.33114059653019,176.04534000000001,0,835.91971027121031,180.52287340199996,14.93495142227477,125.10327976792468,14.582661840206418,1031.377535095485,919.6,1241.733528733366,141.75040282344361,455.70024177522544,14.522981,121.8597686481265,0,592.08299142335193,1141.8981530232033]
[25,2031,137.16168513282093,534.48997702735096,178.68290000000002,0,850.3345621601718,184.80125827799998,14.93495142227477,123.89495801367377,24.221985791138263,1050.0707718604465,967.40000000000009,1188.4884681444926,135.67219955987358,95.855845597675057,17.864857999999998,46.907668540689549,0,160.6283721383646,1149.7437440829822]
[26,2040,242.80570096232896,499.1470088400045,207.05193,0,949.00463980233337,202.10028640199994,15.145838786189383,141.19182578225355,153.05951193649108,1166.2507649905228,1526.9,756.03057098453405,86.304859701430829,6003.7733419928054,518.78092014499998,1801.8113044835511,2.2999999999999998,8326.6655666213555,1154.3830788362852]
[27,2050,279.72074693435434,417.94054694036066,454.51603999999998,0,1152.177333874715,218.55834839399998,15.397528270513565,162.07360609290211,189.09552377065199,1386.1332105392285,2535.1000000000004,536.117428449165,61.200619685977742,3801.0396736491703,6363.3984312500015,1804.441019491994,2.7450000000000001,11971.624124391166,1359.1112928614784]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RENewCap","index":4,"n_rows":420,"n_cols":27,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"C","O","G","N","H","B","S","T","W","Total","O","B","H","S"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,0,1,1,1]
[null,{"$f":"VLOOKUP($D$11,OtherParams!$B$29:$E$41,4,FALSE)","v":"Mali"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,null,null,null,null,null,null,null,1,2,3,4,9,10,11,12,13,null,2030]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent"]
[null,null,"Cent.",null,null,null,null,null,null,null,null,null,"Decent."]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[]
[null,null,null,8,{"$f":"VLOOKUP($D$11,OtherParams!$B$29:$E$41,3,FALSE)","v":"MAw"}]
[null,null,null,{"$f":"$E$11&\"TerNewCap\"","v":"MAwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$E$11&\"!$A$12:$A$540\"),D12,INDIRECT(\"Raw\"&$E$11&\"!$B$12:$B$540\"))","v":445},2]
[null,null,null,{"$f":"E11&\"SecNewCap\"","v":"MAwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$E$11&\"!$A$12:$A$540\"),D13,INDIRECT(\"Raw\"&$E$11&\"!$B$12:$B$540\"))","v":412},1]
[]
[null,null,{"$f":"C16&C17","v":"NC"},{"$f":"D16&D17","v":"NC"},"NC","NC","RC","RC","RC","RC","RC","TC","NC","RD","RD","RD","TD"]
[null,null,"N","N","N","N","R","R","R","R","R","T","N","R","R","R","T"]
[null,null,"C","C","C","C","C","C","C","C","C","C","C","D","D","D","D",null,null,null,null,null,null,"TC","RC","TD","RD"]
[null,1,{"$f":"VLOOKUP(B18,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"},{"$f":"VLOOKUP(C18,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centralized",null,"Distributed"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent",null,null,null,null,null,null,"Total","RE","Total","RE"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A20,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUM(C20:K20)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":1.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":0},{"$f":"SUM(M20:P20)","v":1.19},null,null,null,{"$f":"MATCH(V20,$B$1:$B$414,0)","v":44},"BUw","Burkina",{"$f":"SUMIF($C$15:$Q$15,X$17,OFFSET($C$1,$U20-1,0,1,15))","v":844.16000000000008},{"$f":"SUMIF($C$15:$Q$15,Y$17,OFFSET($C$1,$U20-1,0,1,15))","v":732.66},257.79999999999995,120.59]
[{"$f":"A20+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":55.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},55.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},0,null,null,null,{"$f":"MATCH(V21,$B$1:$B$414,0)","v":73},"CIw","Cote d'Ivoire",{"$f":"SUMIF($C$15:$Q$15,X$17,OFFSET($C$1,$U21-1,0,1,15))","v":4104.29},1472.02,689.11,152.42999999999998]
[{"$f":"A21+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":20},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},20,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":0},4.38,null,null,null,102,"GAw","Gambia",250.41999999999996,177.95,91.47999999999999,36.26]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},36,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":12.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":0},12.05,null,null,null,131,"GHw","Ghana",5329.29,3487.03,2768.21,1496.24]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":28.67},28.67,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":11.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":3.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":0},14.690000000000001,null,null,null,160,"GUw","Guinea",3841.8900000000003,3615.09,244.83000000000004,121.26]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0},0.53,null,null,null,189,"GBw","Guinea-Bissau",299.81000000000006,156.27000000000001,66.170000000000016,21.33]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":0.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":2.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":0},2.5099999999999998,null,null,null,218,"LIw","Liberia",560.0100000000001,402.4,78.910000000000011,46.570000000000007]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":0.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":2.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":0},3.09,null,null,null,247,"MAw","Mali",1116.97,908.90000000000009,243.2,153.44]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":3.6799999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":1.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":0},5.2299999999999995,null,null,null,276,"NIw","Niger",736.95,532.06999999999994,99.920000000000016,45.370000000000005]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":5.4399999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":1.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":0},7.26,null,null,null,305,"NGw","Nigeria",35706.720000000001,16831.48,7711.7800000000007,2761.08]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":12.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},12.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":11.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":3.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":0},15,null,null,null,334,"SEw","Senegal",2303.14,1873.1399999999999,471.03000000000014,104.09]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":25.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},25.11,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":3.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":2.93},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":0},6.48,null,null,null,363,"SIw","Sierra Leone",1419.7099999999998,1184.6399999999999,257.83000000000004,119.50999999999999]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":28.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},28.45,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":2.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":1.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":0},4.3499999999999996,null,null,null,392,"TBw","Togo/Benin",1991.6000000000001,1370.23,579.13,221.9]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":17.399999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},17.399999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":21.349999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":0},24.459999999999997,null,null,null,null,null,"Total",{"$f":"SUM(X20:X32)","v":58504.959999999992},{"$f":"SUM(Y20:Y32)","v":32743.879999999997},13559.4,5400.07]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":22.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":90.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},112.89,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":12.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":3.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":0},15.99,null,null,null,null,null,null,null,{"$f":"(Y33+AA33)/(X33+Z33)","v":0.52930394441857254}]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":30.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":6.1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},36.369999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":5.87},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":4.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":0},9.9499999999999993]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":22.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":6.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},28.7,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":6.39},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":6.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":0},13.28]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":6.96},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":97.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},104.55,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":5.3900000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":2.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":0},7.6400000000000006]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":6.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":107.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},114.13000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":8.879999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":5.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":0},14.129999999999999]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":120.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},120.27,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":10.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":5.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":0},16.53]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":103.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},103.81,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":9.0300000000000011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":6.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":64},79.06]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":14.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0.64},15.47,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":4.74},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":0.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":38.590000000000003},44.110000000000007]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":5.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":48.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":2.68},56.27,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":3.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":5.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":81.3},90.14]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":13.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":25.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":147.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0.13},187.45,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":5.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":5.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":124.86},136.24]
[null,{"$f":"C18","v":"BUw"},{"$f":"SUM(C20:C40)","v":0},{"$f":"SUM(D20:D40)","v":111.5},0,0,0,158.30000000000001,116.17999999999999,429.51,28.67,844.16000000000008,137.21,0,56.59,64,257.79999999999995]
[]
[]
[null,{"$f":"B18+1","v":2},{"$f":"VLOOKUP(B47,OtherParams!$B$29:$E$41,3,FALSE)","v":"CIw"},{"$f":"VLOOKUP(C47,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A49,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUM(C49:K49)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUM(M49:P49)","v":0}]
[{"$f":"A49+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":31.400000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":0},31.400000000000002]
[{"$f":"A50+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":85.85},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":0},85.85]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":530},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},530,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},0]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":372},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},372,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":26.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":24.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":0},51.650000000000006]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":261},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},261,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":23.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":3.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":0},27.200000000000003]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":1150},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},1150,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":23.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":7.54},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":0},30.74]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":319.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},319.27,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":24.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":7.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":0},31.46]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":27.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":1.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":0},28.689999999999998]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":25.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":4.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":0},29.87]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":10.029999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":0},13.139999999999999]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":45.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":10.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":0},56.180000000000007]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":100.25999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":7.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":0},107.78999999999999]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":2.1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":2.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":0},4.78]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":80.12},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},80.12,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":2.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":14.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":0},16.260000000000002]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":2.4300000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":2.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":0},5.1100000000000003]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":500},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},500,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":2.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":9.7200000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":0},12.31]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":90},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":21.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":28.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},140.06,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":3.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":17.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":0},21.62]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":156},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":326.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":29.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},512.68000000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":7.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":11.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":0},18.73]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":30.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},30.63,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":5.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":12.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":0},17.47]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":112.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":71.39},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":24.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},208.52999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":86.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":11.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":0},98.86]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":39.1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":5.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},44.89,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":61.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":1.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":0},62.57]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":51.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":11.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":77.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},140.69999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":12.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":11.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":426.91},450.40000000000003]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":233.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":7.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":107.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":50.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},398.64,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":6.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":220.73999999999998},250.68999999999997]
[null,{"$f":"C47","v":"CIw"},{"$f":"SUM(C49:C69)","v":0},{"$f":"SUM(D49:D69)","v":0},2632.27,0,358.5,420.15,693.37,0,0,4104.29,536.67999999999995,0,152.42999999999998,0,689.11]
[]
[]
[null,{"$f":"B47+1","v":3},{"$f":"VLOOKUP(B76,OtherParams!$B$29:$E$41,3,FALSE)","v":"GAw"},{"$f":"VLOOKUP(C76,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A78,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUM(C78:K78)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0},{"$f":"SUM(M78:P78)","v":0.32}]
[{"$f":"A78+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0.14000000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0},0.14000000000000001]
[{"$f":"A79+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":15.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":1},16.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":6.0500000000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":0},6.0500000000000007]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":7.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":0},7.29]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":10.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":5.12},23.1,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":3.41},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":2.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":0},5.52]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":56.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":5.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":13.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},75.81,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0},0.71]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":6.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},6.77,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":0.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":2.2000000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":0},2.2600000000000002]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":1.0899999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0},1.0899999999999999]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":1.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":0},2.4899999999999998]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":2.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},2.71,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":1.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":0},2.5299999999999998]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":1.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":1.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":0},2.8200000000000003]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":4.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":2.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},6.2799999999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":1.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":1.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":0},2.21]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":4.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":1.1399999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},5.64,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":1.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":0},8.0399999999999991]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":4.8899999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},4.8899999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":8.26},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":1.26},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":0},9.52]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":5.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":2.48},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},7.99,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":4.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":0.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":0},5.0999999999999996]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":6.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":1.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},7.49,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":1.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":0},1.07]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":6.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":1.48},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},7.68,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":1.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":0},1.31]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":1.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":31.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},33.22,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":2.2199999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":0},2.2199999999999998]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":1.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":22.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},23.64,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":2.86},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":0.39},3.25]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":23.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},23.69,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":2.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0.63},3.36]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":5.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},5.01,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":0.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":23.55},24.18]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":1.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":11.87},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0.11},13.45,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":3.18},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":8.0400000000000009},11.22]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":3.26},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":9.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0.48},14.14,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":1.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":0.28999999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":23.97},25.509999999999998]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0.56000000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":3.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":12.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":14.889999999999999},31.83,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":1.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":0.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":19.98},22.66]
[null,{"$f":"C76","v":"GAw"},{"$f":"SUM(C78:C98)","v":0},{"$f":"SUM(D78:D98)","v":15.5},56.97,0,31.27,12.5,46.179999999999993,81.88000000000001,6.12,250.41999999999996,55.22,0,11.689999999999998,24.57,91.47999999999999]
[]
[]
[null,{"$f":"B76+1","v":4},{"$f":"VLOOKUP(B105,OtherParams!$B$29:$E$41,3,FALSE)","v":"GHw"},{"$f":"VLOOKUP(C105,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A107,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUM(C107:K107)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":11.549999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":0},{"$f":"SUM(M107:P107)","v":11.549999999999999}]
[{"$f":"A107+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":36.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":0},36.31]
[{"$f":"A108+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":230},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},240,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":44.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":0},44.37]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":327.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":342},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},669.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":73.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":0},73.97]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":330},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":59.08},389.08,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":53.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":0},54.2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":620},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":100},720,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":53.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":0},53.9]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":54.239999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":0},54.239999999999995]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":54.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":0},54.28]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":55.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":0},55.25]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":55.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":0},55.72]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":29.779999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":0},29.779999999999998]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":62.480000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":0},62.480000000000004]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":12.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},12.08,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":72.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":0},72.06]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":392.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},392.6,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":103.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":9.65},112.73]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":179},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":464.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},643.29999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":44.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":1.1100000000000001},45.8]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":188.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":500},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},688.13,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":99.309999999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":1.23},100.53999999999999]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":208.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":155.13999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},363.21,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":95.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":47.18},142.87]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":100.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":93},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":20.12},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":33.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},247.18,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":97.259999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":75.89},173.14999999999998]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":226.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":45.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},272.61,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":103.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":33.79},137.31]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":231.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},231.37,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":53.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":684.38},738.2]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":69.849999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0.2},70.05,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":22.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":407.91999999999996},430.52]
[null,{"$f":"C105","v":"GHw"},{"$f":"SUM(C107:C127)","v":0},{"$f":"SUM(D107:D127)","v":0},1842.2600000000002,0,435,1000.0000000000001,1162.8,730.15,159.07999999999998,5329.29,1271.9699999999998,0,1,1495.24,2768.21]
[]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A136,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUM(C136:K136)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":4.6099999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":0},{"$f":"SUM(M136:P136)","v":4.6099999999999994}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":34.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},34.56,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},0]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":126},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":19.600000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},145.6,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":5.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":6.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":0},12.43]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":7.7399999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":2.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":0},10.079999999999998]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":586},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},586,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":8.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":10.029999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":0},18.39]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":586},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},586,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":6.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":0},9.8000000000000007]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":585.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},585.98,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":3.12},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":0},5.7200000000000006]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":132.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},132.63,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":3.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":6.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":0},10.27]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":4.5599999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},4.5599999999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":3.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":12.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":0},15.7]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":3.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},3.51,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":5.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":10.41},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":0},16.16]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":1.1200000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},1.1200000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":2.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":1.1299999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":0},3.81]
[null,{"$f":"C134","v":"GUw"},{"$f":"SUM(C136:C156)","v":0},{"$f":"SUM(D136:D156)","v":226.8},0,0,3216.98,63,335.10999999999996,0,0,3841.8900000000003,123.57000000000002,0,121.26,0,244.83000000000004]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A165,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUM(C165:K165)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":3.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":0},{"$f":"SUM(M165:P165)","v":3.23}]
[{"$f":"A165+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":4.1000000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":0},4.1000000000000005]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":3.74},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":1.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},5.1400000000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0},0.94]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":16.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":1.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},18.23,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},0]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":2.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":1.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":4.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},8.32,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0},0.46]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":2.4900000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":5.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":1.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":2.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},12.07,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":4.9400000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":0},4.9400000000000004]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":1.1599999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":2.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},4.33,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":0.92999999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":2.0699999999999998},3]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":1.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},4.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":1.02},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":0.32},1.34]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":3.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":1.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":11.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},15.49,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0.71},0.71]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":3.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":1.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":6.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},11,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":1.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":0.7},2.4299999999999997]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":1.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},1.66,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":1.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":6.09},7.87]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":3.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":10.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},14.66,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":0.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":18.54},20.63]
[]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A194,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUM(C194:K194)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0},{"$f":"SUM(M194:P194)","v":0.06}]
[{"$f":"A194+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},10,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":2.1599999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":0},2.1599999999999997]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":32.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":1.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":37.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},71.539999999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":2.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":1.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":1.4},5.6899999999999995]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":198},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},198,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":0.39},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":1.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":0},2.09]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":0.87},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":1.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":0},2.77]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":1.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":0},3.6100000000000003]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":1.43},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":0},4.03]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":0.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":2.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":0},3.3899999999999997]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},0.78,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":1.0900000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":3.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":0},4.49]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},0.84,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":1.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":3.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":0},4.79]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":1.1599999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},1.1599999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0},1.38]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":12.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":8.02},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},20.83,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":3.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":3.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":20.84},27.490000000000002]
[]
[null,{"$f":"B192+1","v":8},{"$f":"VLOOKUP(B221,OtherParams!$B$29:$E$41,3,FALSE)","v":"MAw"},{"$f":"VLOOKUP(C221,OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"}]
[{"$f":"A223+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":71.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},71.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0},0.59]
[{"$f":"A224+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":98.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":30},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},138.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":4.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":0},4.01]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":34.409999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},36.409999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":0.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":2.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":0},2.88]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":12.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":6.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":0},18.73]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":0.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":0},4.01]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":0.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":3.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":0},4.49]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":2.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":5.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":0},8.24]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":60.41},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},62.41,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":1.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":5.85},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":0},7.3599999999999994]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":7.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},9.4400000000000013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":2.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":0.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":0},3.0100000000000002]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":6.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},8.14,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":2.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":0},2.9]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":2.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":5.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":23.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},32.54,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":3.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":1.0900000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":54.23},58.839999999999996]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":25.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":30.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":41.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},99.61,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":4.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":4.3899999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":48.68},57.89]
[]
[null,{"$f":"B221+1","v":9},{"$f":"VLOOKUP(B250,OtherParams!$B$29:$E$41,3,FALSE)","v":"NIw"},{"$f":"VLOOKUP(C250,OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"}]
[{"$f":"A252+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":15.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},15.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":4.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":0},4.63]
[{"$f":"A253+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":16.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},26.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":12.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":0},12.5]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":15.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":101.33},138.01999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":9.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":6.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":0},15.129999999999999]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":0.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":1.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":0},2.29]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":0.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":1.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":0},2.2400000000000002]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":0.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":2.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":0},3.0500000000000003]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":0.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":2.5299999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":0},3.2299999999999995]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":47.25},47.25,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":0.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":4.8600000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":0},5.67]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":3.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":5.74},9.1900000000000013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":1.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":3.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":0},5.14]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":3.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":6.02},9.629999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":1.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":1.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":0},3.45]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":3.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":18.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":14.5},36.909999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":7.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":13.7},22.240000000000002]
[null,{"$f":"C250","v":"NIw"},{"$f":"SUM(C252:C272)","v":139.59},{"$f":"SUM(D252:D272)","v":47.29},18,0,156,21,98.779999999999987,61.76,194.53000000000003,736.95,54.550000000000026,0,45.370000000000005,0,99.920000000000016]
[null,{"$f":"B250+1","v":10},{"$f":"VLOOKUP(B279,OtherParams!$B$29:$E$41,3,FALSE)","v":"NGw"},{"$f":"VLOOKUP(C279,OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[{"$f":"A282+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":4126},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},4126,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":601.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":0},601.78]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":1452},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},1452,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":93.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":0},93.8]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":1600},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},1600,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":66.709999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":116.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":0},182.75]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":1700},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":2600},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},4300,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":91.18},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":138.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":0},229.94]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":1261.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":1000},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},2261.4700000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":74.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":110.26},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":0},184.31]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":268.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":1000},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},1268.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":1285},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":141.18},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":0},1426.18]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":47.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":1000},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":500},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},1547.42,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":47.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":171.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":0},219.07]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":3.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":841.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":500},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},1345.27,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":53.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":194.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":0},248.64]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":780.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":500},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},1280.5700000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":93.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":240.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":0},333.85]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":500},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},500,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":86.429999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":167.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":0},253.89]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":1018.87},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":257.24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":500},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":923.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},2699.84,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":249.54999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":131.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":2615.25},2996.4]
[null,{"$f":"C279","v":"NGw"},{"$f":"SUM(C281:C301)","v":0},{"$f":"SUM(D281:D301)","v":0},18875.240000000002,0,10141.700000000001,2585.2400000000002,3741.85,0,362.69,35706.720000000001,4950.7000000000007,0,2761.08,0,7711.7800000000007]
[null,{"$f":"B279+1","v":11},{"$f":"VLOOKUP(B308,OtherParams!$B$29:$E$41,3,FALSE)","v":"SEw"},{"$f":"VLOOKUP(C308,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[{"$f":"A311+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":30},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},30,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":49.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":0},49.16]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":91.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":231.98},323.58,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":7.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":11.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":0},19.190000000000001]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":86.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":1.0900000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":14.57},101.86000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":9.5399999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":5.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":0},14.77]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":36.380000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":15.28},51.660000000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":9.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":5.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":0},14.8]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":37.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":20.76},58.45,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":6.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":6.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":0},13.05]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":47.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":20.07},67.97,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":55.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":6.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":0},61.74]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":14.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":23.94},38.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":22.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":7.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":0},29.990000000000002]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":14.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":24.45},39.129999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":26.240000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":8.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":0},34.6]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":17.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":217.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":29.35},264.25,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":13.490000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":0},13.490000000000002]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":2.58},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":158.16999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":26.65},203.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":20.990000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":0},20.990000000000002]
[null,{"$f":"C308","v":"SEw"},{"$f":"SUM(C310:C330)","v":250},{"$f":"SUM(D310:D330)","v":180},0,0,103.78,279.99,362.79999999999995,522.29999999999995,604.27,2303.14,366.94000000000005,0,104.09,0,471.03000000000014]
[]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A339,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUM(C339:K339)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":7.0000000000000007E-2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":0},{"$f":"SUM(M339:P339)","v":7.0000000000000007E-2}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":5.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":16.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},21.78,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":46.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":5.2},51.7]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":120.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":5.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":40.729999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},166.64999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":4.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":5.6},9.76]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":185},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":6.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":32.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},224.52,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":3.43},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":6.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":0},9.68]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":122.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},122.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":2.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":7.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":0},9.43]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":8.8000000000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},8.8000000000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":1.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":8.4700000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":0},9.83]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":1.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":4.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":0},5.96]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":323.39999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},324.23999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":1.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":8.0299999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":0},9.66]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},0.99,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":2.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":6.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":0},9.07]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},0.03,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":5.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":2.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":0},7.4399999999999995]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":2.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},2.37,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":1.93},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":0},1.93]
[null,{"$f":"C337","v":"SIw"},{"$f":"SUM(C339:C359)","v":0},{"$f":"SUM(D339:D359)","v":5.33},229.74,0,748.7,171.4,264.53999999999996,0,0,1419.7099999999998,138.32000000000002,0,85.429999999999993,34.08,257.83000000000004]
[]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A368,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUM(C368:K368)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":4.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":0},{"$f":"SUM(M368:P368)","v":4.46}]
[{"$f":"A369+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":20},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},20,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":70.290000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":0},70.290000000000006]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":450},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},450,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},0]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":1.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":0.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":0},1.5]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":1.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":1.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":0},3.29]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":80.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":4.3899999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":0},84.86]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":10.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":2.1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":0},12.76]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":105.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":90.02},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},195.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":1.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":2.3199999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":0},3.9899999999999998]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":112.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":20.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},132.99,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":2.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":11.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":0},13.120000000000001]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":125.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":22.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},148.39000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":3.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":8.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":0},11.600000000000001]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":93.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":16.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":2.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":6.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},119.33000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":8.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":13.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":275.91000000000003},297.72000000000003]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":149.92999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":20.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":76.819999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":57.18},304.86999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":26.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":16.54},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":244.49},287.67]
[null,{"$f":"C366","v":"TBw"},{"$f":"SUM(C368:C388)","v":0},{"$f":"SUM(D368:D388)","v":0},621.37,0,147,787.9,415.33000000000004,0,20,1991.6000000000001,357.23000000000008,0,89.9,132,579.13]
[]
[]
[null,"Total"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A397,0)","v":2010},{"$f":"SUMIF($B$20:$B$391,$B397,C$20:C$391)","v":0},{"$f":"SUMIF($B$20:$B$391,$B397,D$20:D$391)","v":2},0,0,0,0,0,0,0,2,31.88,0,0,0,31.88]
[{"$f":"A397+1","v":5},2011,{"$f":"SUMIF($B$20:$B$391,$B398,C$20:C$391)","v":0},302.10000000000002,3033,0,0,0,0,0,0,3335.1,1309.6599999999999,0,0,0,1309.6599999999999]
[{"$f":"A398+1","v":6},2012,0,261.33999999999997,4366,0,0,30,40,0,1,4698.34,891.4799999999999,0,0,0,891.4799999999999]
[7,2013,0,117.89,2371.2999999999997,0,384,35,22.29,0,20,2950.48,273.76,0,0,7.8000000000000007,281.56]
[8,2014,0,144.16,896,0,6,193.8,89.18,0,426.17999999999995,1755.32,210.04,0,303.80000000000007,7,520.83999999999992]
[9,2015,0,2,3089.0600000000004,0,557.41,101.5,174.2,0,506.04,4430.21,161.63,0,52.16,2.7800000000000002,216.57]
[10,2016,250,2,2792.9,0,26,102.4,294.7,0,42.36,3510.36,189.02,0,162.91000000000003,8,359.92999999999995]
[11,2017,0,2,2019.27,0,3279.2,9.59,32.72,0,14.57,5357.35,194.22000000000003,0,171.59999999999997,0,365.82000000000005]
[12,2018,80.3,2,1800,0,1005.77,160.38,4.21,0,15.28,3067.9399999999996,204.32999999999998,0,133.26,0,337.59000000000003]
[13,2019,0,2,1902.49,0,591.49,24.019999999999996,83.84,0,16.3,2620.1400000000003,210.84,0,95.08,7.6,313.52000000000004]
[14,2020,0,2,1313.59,0,1620.8,22.310000000000002,0,0,17.97,2976.67,171.77999999999997,0,155.72999999999999,10,337.50999999999993]
[15,2021,0,2,274.54000000000002,0,1590.13,36.11,59.25,0,20.76,1982.79,1486.1599999999999,0,195.24,2.2000000000000002,1683.6]
[16,2022,0,2,110.11,0,1670.5,42.93,49.809999999999995,0,20.07,1895.42,1072.2099999999998,0,181.66,2.0699999999999998,1255.9399999999998]
[17,2023,0,2,85.26,0,1590.87,412.6,241.85,0,21.18,2353.7599999999998,269.35000000000002,0,189.1,9.9700000000000006,468.42]
[18,2024,0,2,48.690000000000005,0,1005.51,252.77000000000004,1226.1299999999999,0,22.58,2557.6799999999998,136.07,0,232.81,3.3100000000000005,372.18999999999994]
[19,2025,0,2,71.16,0,1091.54,320.39999999999998,1427.2199999999998,1.07,71.19,2984.58,206.99,0,227.96,1.74,436.69000000000005]
[20,2026,9.06,2,3.57,0,1171.3000000000002,339.36,1495.82,11.07,{"$f":"SUMIF($B$20:$B$391,$B413,K$20:K$391)","v":29.96},3062.1399999999994,197.75,0,249.60999999999999,47.89,495.25000000000006]
[21,2027,50.23,2,100.7,0,183,974.01,624.21999999999991,135.26999999999998,31.4,2100.83,212.63,0,425.98999999999995,76.59,715.21]
[22,2028,0,2,226.67,0,156,1437.54,594.91000000000008,328.81,32.54,2778.47,255.51,0,273.65999999999997,34.880000000000003,564.04999999999995]
[23,2029,0,2,7.69,0,0,908.37,590.04,829.43999999999994,35.370000000000005,2372.91,166.83,0,277.34999999999997,643.58000000000004,1087.76]
[24,2030,0,2,0,0,115.08,203.39,554.13,807.25999999999988,30.61,1712.4700000000003,307.19,0,215.57000000000002,991.17,1513.9300000000003]
[25,2031,0,2,69.849999999999994,0,26.709999999999997,74.92,520.25,42.349999999999994,19.560000000000002,755.6400000000001,627.97,0,28.169999999999998,477.41999999999996,1133.56]
[26,2040,0,2,811.75,0,37.79,672.33999999999992,268.65999999999997,298.62,131.05000000000001,2222.2099999999996,413.13999999999993,0,135.75,3721.8399999999997,4270.7300000000005]
[27,2050,0,2,2091.7199999999998,0,0,414.57,1060.29,1296.0999999999999,214.55,5079.2299999999996,408.48,0,199.16,4825.57,5433.21]

{"sheet":"REProd","index":5,"n_rows":421,"n_cols":44,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"C","O","G","N","H","B","S","T","W","Total","O","B","H","S",null,"Z"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,0,1,1,1]
[null,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Mali"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,8,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"MAw"},null,null,null,null,null,1,2,3,4,9,10,11,12,13,null,2030]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AF8,$AA$1:$AA$433,0)","v":37},{"$f":"MATCH(AG8,$AA$1:$AA$433,0)","v":66},95,124,153,182,211,240,269,298,327,356,385]
[null,null,"Cent.",{"$f":"C4&\"SecElcOut\"","v":"MAwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":280},1,null,null,null,null,null,null,"Decent.",{"$f":"$C$4&\"TerElcOut\"","v":"MAwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),N8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":313},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A10,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A10,1,1,50))*8.76","v":0},423.45839999999998,0,0,494.58960000000002,0,0,0,0,{"$f":"SUM(C10:K10)","v":918.048},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$8+$A10,1,1,50))*8.76","v":1.1388},0,0,0,{"$f":"SUM(M10:P10)","v":1.1388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$8+$A10,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B10","v":2010},{"$f":"OFFSET($AA$1,AF7+1,0,34,1)","v":40.471200000000003},{"$f":"OFFSET($AA$1,AG7+1,0,34,1)","v":798.38639999999998},{"$f":"OFFSET($AA$1,AH7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AI7+1,0,34,1)","v":3720.1091999999999},{"$f":"OFFSET($AA$1,AJ7+1,0,34,1)","v":303.44639999999998},{"$f":"OFFSET($AA$1,AK7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AL7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AM7+1,0,34,1)","v":494.58960000000002},{"$f":"OFFSET($AA$1,AN7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AO7+1,0,34,1)","v":4635.441600000001},{"$f":"OFFSET($AA$1,AP7+1,0,34,1)","v":164.95079999999999},{"$f":"OFFSET($AA$1,AQ7+1,0,34,1)","v":158.29319999999998},{"$f":"OFFSET($AA$1,AR7+1,0,34,1)","v":90.841199999999986}]
[{"$f":"A10+1","v":5},2011,0,664.53359999999998,0,0,494.58960000000002,0,0,0,0,1159.1232,1.2264000000000002,0,0,0,1.2264000000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B11","v":2011},40.471200000000003,798.38639999999998,0,3720.1091999999999,303.44639999999998,0,0,494.58960000000002,0,4635.441600000001,164.95079999999999,158.29319999999998,90.841199999999986]
[{"$f":"A11+1","v":6},2012,0,617.2296,0,0,494.58960000000002,224.86920000000001,21.9,0,0,1358.5884000000001,2.4528000000000003,0,0,0,2.4528000000000003,0,null,null,null,null,null,null,null,null,null,null,null,null,2012,40.471200000000003,798.38639999999998,2.6279999999999997,3742.0092,303.44639999999998,0,0,741.35879999999997,0,4635.441600000001,164.95079999999999,158.29319999999998,134.64119999999997]
[7,2013,0,0,0,0,596.55599999999993,224.86920000000001,21.9,0,0,843.32519999999988,7.7964000000000002,0,0,0,7.7964000000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,2013,40.471200000000003,798.38639999999998,2.6279999999999997,3742.0092,303.44639999999998,15.0672,264.63959999999997,843.32519999999988,0,4635.441600000001,244.92959999999999,203.40719999999999,187.20119999999997]
[8,2014,0,0,0,0,633.96120000000008,224.86920000000001,21.9,0,0,880.73040000000003,17.8704,0,33.287999999999997,0,51.1584,0,null,null,null,null,null,null,null,null,null,null,null,null,2014,131.6628,904.03199999999993,78.6648,3879.7164000000002,413.73480000000001,24.703199999999999,360.38639999999992,914.01840000000004,377.55599999999993,5546.2188000000006,1398.0083999999997,339.44999999999993,448.33679999999998]
[9,2015,0,0,0,0,796.45920000000001,224.86920000000001,21.9,0,0,1043.2284,17.169599999999999,0,40.821600000000004,0,57.991200000000006,0,null,null,null,null,null,null,null,null,null,null,null,null,2015,134.02799999999999,919.36199999999997,134.3784,4098.7164000000002,828.08280000000002,31.623599999999996,717.00599999999997,1084.05,418.46519999999998,6641.3064000000004,2120.0952000000002,619.24439999999993,455.87039999999996]
[10,2016,0,0,0,0,796.45920000000001,224.86920000000001,21.9,0,0,1043.2284,22.075199999999999,0,62.195999999999998,0,84.271199999999993,0,null,null,null,null,null,null,null,null,null,null,null,null,2016,141.21119999999999,940.56119999999999,155.22719999999998,4098.7164000000002,1349.5656000000001,77.000400000000013,844.98960000000011,1105.4243999999999,521.92079999999999,7009.5768000000007,2558.3580000000002,748.10399999999993,461.12639999999999]
[11,2017,0,0,0,0,898.5132000000001,224.86920000000001,21.9,0,0,1145.2824000000003,22.250399999999999,0,72.707999999999998,0,94.958399999999997,0,null,null,null,null,null,null,null,null,null,null,null,null,2017,149.2704,960.62159999999994,156.89159999999998,4098.7164000000002,1365.684,86.110800000000012,1837.9356000000002,1217.9904000000004,527.08920000000001,15938.9076,2758.8744000000002,1645.9164000000001,706.49400000000003]
[12,2018,0,0,0,0,1837.9356,224.86920000000001,21.9,0,0,2084.7048,22.337999999999997,0,82.519199999999998,0,104.85719999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2018,155.1396,966.92879999999991,159.95759999999999,4098.7164000000002,1391.1756,105.3828,1845.1188000000002,2167.2240000000002,533.04600000000005,18588.5448,2977.3488000000002,2559.9348,711.04919999999993]
[13,2019,0,0,0,0,1837.9356,224.86920000000001,21.9,0,0,2084.7048,22.6008,0,94.17,0,116.77080000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,2019,161.7972,981.64560000000006,168.80519999999999,4098.7164000000002,3499.7952000000005,128.5968,1855.8060000000003,2178.8748000000001,537.86400000000003,18904.693200000002,3104.1935999999996,2809.6823999999997,718.31999999999994]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A20,1,1,50))*8.76","v":0},0,0,0,1837.9356,224.86920000000001,21.9,0,0,2084.7048,22.863599999999998,0,107.31,0,130.17359999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2020,224.5188,993.38400000000001,172.572,4098.7164000000002,5624.8836000000001,141.29879999999997,1869.6468000000002,2192.0147999999999,544.43399999999997,23696.0628,3174.5364,3108.8364000000001,725.59079999999994]
[15,2021,0,0,0,0,1837.9356,224.86920000000001,21.9,0,0,2084.7048,23.301600000000001,0,127.458,0,150.75960000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,2021,344.96879999999999,1023.2556,184.92359999999999,4098.7164000000002,7723.6043999999993,197.80080000000001,1877.5308000000002,2212.1628000000001,552.4932,28603.59,3333.2675999999997,3169.806,743.19839999999999]
[16,2022,0,0,0,0,1837.9356,224.86920000000001,21.9,0,0,2084.7048,22.513199999999998,0,146.11679999999998,0,168.63,0,null,null,null,null,null,null,null,null,null,null,null,null,2022,478.99680000000001,1050.2364,195.43559999999997,4151.7143999999998,9820.2227999999977,214.18200000000002,1885.5024000000001,2230.8215999999998,560.55240000000003,33516.898799999995,3512.6723999999999,3521.9579999999996,758.96640000000002]
[17,2023,0,0,0,0,1837.9356,224.86920000000001,21.9,0,0,2084.7048,19.534800000000001,0,165.6516,0,185.18639999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2023,566.94719999999995,1072.2239999999999,204.54599999999999,5891.5379999999996,11911.760399999999,226.1832,1894.6128000000001,2250.3564000000001,570.01319999999998,39010.645199999999,3592.1255999999994,3538.2515999999996,773.06999999999994]
[18,2024,0,0,0,0,1837.9356,224.86920000000001,154.08840000000001,0,0,2216.8932,8.4971999999999994,0,186.67559999999997,0,195.17279999999997,0,null,null,null,null,null,null,null,null,null,null,null,null,2024,876,1285.53,219.35040000000004,7694.5211999999992,11942.946,247.03200000000001,1904.0736000000002,2403.5688,579.5616,45126.351600000002,3736.0523999999996,3555.7715999999996,1009.8527999999999]
[19,2025,0,0,0,0,1837.9356,224.86920000000001,401.55840000000001,0,0,2464.3631999999998,9.0228000000000002,0,209.10120000000001,0,218.124,0,null,null,null,null,null,null,null,null,null,null,null,null,2025,1037.2716,1310.4083999999998,230.12520000000001,9615.6767999999993,11960.2032,266.82960000000003,1924.7472000000002,2673.4643999999998,717.26879999999994,51301.188000000002,3858.8675999999996,4111.0680000000002,1975.8179999999998]
[20,2026,0,0,0,0,1837.9356,224.86920000000001,416.71319999999997,0,0,2479.518,5.8692000000000002,0,232.3152,0,238.18440000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,2026,1169.0219999999999,2440.1855999999998,247.64519999999999,10960.687199999998,12276.001200000001,319.73999999999995,1936.3104000000003,2711.8332,930.83759999999995,56810.790000000008,3985.2743999999998,5625.9348,2653.404]
[21,2027,0,0,0,0,1837.9356,224.86920000000001,431.69279999999998,0,0,2494.4975999999997,6.4824000000000002,0,257.80680000000001,0,264.28919999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2027,1505.6687999999999,2943.2723999999998,352.67759999999998,11535.868799999998,12319.0128,357.67079999999999,1948.7496000000001,2752.3043999999995,965.61479999999995,62449.689599999998,4119.3899999999994,5648.7107999999998,3220.9643999999998]
[22,2028,0,0,0,0,1837.9356,224.86920000000001,447.9864,0,0,2510.7911999999997,7.1831999999999994,0,273.57479999999998,0,280.75799999999998,0,null,null,null,null,null,null,null,null,null,null,null,null,2028,1878.0564000000002,5079.0479999999998,427.31280000000004,11753.642399999997,12350.1108,396.82799999999997,1961.8020000000004,2784.3659999999995,1001.0051999999999,68704.066800000001,4714.1064000000006,5668.8588000000009,3816.732]
[23,2029,0,0,0,0,1837.9356,224.86920000000001,461.47679999999997,0,0,2524.2815999999998,7.8840000000000003,0,284.7876,0,292.67160000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,2029,2276.9868000000001,5189.5115999999998,502.56119999999993,14461.796399999997,12387.6036,462.17759999999998,1972.9272000000001,2809.0691999999999,1036.0452,74082.268800000005,5529.75,5683.6632000000009,4445.9628000000002]
[24,2030,0,0,0,0,1837.9356,224.86920000000001,461.47679999999997,735.84,0,3260.1215999999999,8.4971999999999994,0,295.47479999999996,145.1532,449.12519999999995,0,null,null,null,null,null,null,null,null,null,null,null,null,2030,2752.7423999999996,6055.0871999999999,565.54560000000004,16560.254399999998,12423.7824,516.13919999999996,1986.6804000000002,3700.7496000000001,1261.4399999999998,75776.978399999993,6149.4324000000006,5692.8612000000003,5326.9560000000001]
[25,2031,0,0,0,0,1837.9356,224.86920000000001,442.64280000000002,735.84,0,3241.2876000000001,8.8475999999999999,0,300.64319999999998,311.41799999999995,620.90879999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A31,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2031,3382.674,7001.4299999999994,852.43559999999991,20392.228799999997,12451.2012,598.48320000000001,1993.1628000000003,3853.3488000000002,1343.346,81656.777999999991,6661.7172,5684.8896000000004,6063.4967999999999]
[26,2040,0,0,0,0,1837.9356,224.86920000000001,537.95159999999998,1692.1692,0,4292.9255999999996,12.176399999999999,0,314.83439999999996,1338.7031999999999,1665.7139999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A32,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2040,7190.2079999999996,18929.8344,1702.6812,33581.284800000001,13225.41,1389.1608000000001,2887.2960000000003,5946.4631999999992,2561.0736000000006,150441.26160000003,12980.217599999998,7508.1084000000001,12040.444800000001]
[27,2050,0,0,0,0,1837.9356,1320.6575999999998,802.15319999999997,3126.2687999999998,0,7087.0151999999998,16.9068,0,304.40999999999997,2026.0128,2347.3296,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A33,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2050,15328.072799999996,26706.173999999999,2579.2944000000002,52282.395600000003,14908.293600000001,2462.7864000000004,3778.5383999999999,9417.4380000000001,5186.3580000000002,255386.49959999998,20504.97,7818.7379999999994,19206.387600000002]
[]
[]
[]
[null,1,{"$f":"VLOOKUP(B37,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"},{"$f":"VLOOKUP(C37,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C37","v":"BUw"},{"$f":"VLOOKUP(AA37,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G38","v":"Hydro"},{"$f":"H38","v":"Biomass"},{"$f":"I38","v":"Solar PV"},{"$f":"J38","v":"Solar Thermal"},"Wind",{"$f":"O38","v":"Mini Hydro"},{"$f":"P38","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A39,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":58.078800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUM(C39:K39)","v":98.550000000000011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":7.9715999999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUM(M39:P39)","v":7.9715999999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,{"$f":"SUM(T39:Z39)","v":40.471200000000003},{"$f":"Q39+L39","v":106.52160000000001},{"$f":"AA39/AB39","v":0.37993421052631582}]
[{"$f":"A39+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":1133.3688},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},1173.8399999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":7.6212},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},7.6212,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,40.471200000000003,{"$f":"Q40+L40","v":1181.4612},{"$f":"AA40/AB40","v":3.4255208719507678E-2}]
[{"$f":"A40+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":525.95040000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},566.42160000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":8.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},8.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,40.471200000000003,575.1816,7.0362473347547985E-2]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":8.2343999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},48.705600000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":13.402799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},13.402799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,40.471200000000003,62.108400000000003,0.65162200282087446]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":75.335999999999999},115.80719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":14.9796},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":15.855600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":0},30.8352,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,75.335999999999999,15.855600000000001,0,131.6628,146.64240000000001,0.89784946236559138]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":75.335999999999999},115.80719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":14.891999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":18.220800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":0},33.1128,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,75.335999999999999,18.220800000000001,0,134.02799999999999,148.91999999999999,0.9]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":75.335999999999999},115.80719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":14.9796},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":25.404},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":0},40.383600000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,75.335999999999999,25.404,0,141.21119999999999,156.1908,0.90409422321929334]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":75.335999999999999},115.80719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":15.1548},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":33.463200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":0},48.618000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,75.335999999999999,33.463200000000001,0,149.2704,164.42519999999999,0.90783164624400647]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":75.335999999999999},115.80719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":16.030799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":39.3324},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":0},55.363199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,75.335999999999999,39.3324,0,155.1396,171.1704,0.90634595701125897]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":75.335999999999999},115.80719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":18.133199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":45.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":0},64.123199999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,75.335999999999999,45.99,0,161.7972,179.93039999999999,0.89922103213242455]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":53.961599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":75.335999999999999},169.7688,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":24.527999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":0},79.277999999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":0},null,40.471200000000003,53.961599999999997,0,0,75.335999999999999,54.75,0,224.5188,249.04679999999999,0.90151248680970808]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":163.98719999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":75.335999999999999},279.7944,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":24.878399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":65.174400000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":0},90.052800000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":0},null,40.471200000000003,163.98719999999997,0,0,75.335999999999999,65.174400000000006,0,344.96879999999999,369.84719999999999,0.93273330175272384]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":288.7296},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":75.335999999999999},404.53680000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":20.848799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":74.459999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":0},95.308799999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":0},null,40.471200000000003,288.7296,0,0,75.335999999999999,74.459999999999994,0,478.99680000000001,499.84559999999999,0.95828951980371546]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":364.94159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":75.335999999999999},480.74879999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":25.404},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":86.198399999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":0},111.60239999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":0},null,40.471200000000003,364.94159999999994,0,0,75.335999999999999,86.198399999999992,0,566.94719999999995,592.35119999999995,0.95711328009464658]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":462.52799999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":198.32640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":75.335999999999999},776.66160000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":23.739599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":99.338399999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":0},123.07799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":0},null,40.471200000000003,462.52799999999996,198.32640000000001,0,75.335999999999999,99.338399999999993,0,876,899.7396,0.9736150326161036]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":595.15440000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":211.64159999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":75.335999999999999},922.60320000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":25.404},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":114.66839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":0},140.07239999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":0},null,40.471200000000003,595.15440000000001,211.64159999999998,0,75.335999999999999,114.66839999999999,0,1037.2716,1062.6756,0.97609430384964146]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":693.79200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":225.30719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":75.335999999999999},1034.9063999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":27.155999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":134.1156},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":0},161.27160000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":0},null,40.471200000000003,693.79200000000003,225.30719999999999,0,75.335999999999999,134.1156,0,1169.0219999999999,1196.1779999999999,0.97729769315269133]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":693.79200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":240.5496},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":306.59999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":75.335999999999999},1356.7487999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":28.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":148.91999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":0},177.39,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":0},null,40.471200000000003,693.79200000000003,240.5496,306.59999999999997,75.335999999999999,148.91999999999999,0,1505.6687999999999,1534.1387999999997,0.9814423571061498]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":693.79200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":254.30279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":645.43680000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":75.335999999999999},1709.3388000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":29.959199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":168.7176},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":0},198.67680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":0},null,40.471200000000003,693.79200000000003,254.30279999999999,645.43680000000006,75.335999999999999,168.7176,0,1878.0564000000002,1908.0156000000002,0.98429824158670398]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":693.79200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":254.30279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":1023.2556},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":75.335999999999999},2087.1576,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":31.360800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":189.82920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":0},221.19000000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":0},null,40.471200000000003,693.79200000000003,254.30279999999999,1023.2556,75.335999999999999,189.82920000000001,0,2276.9868000000001,2308.3476000000001,0.98641417783006335]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":693.79200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":254.30279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":1349.4780000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":75.335999999999999},2413.3799999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":30.397199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":212.51760000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":126.84480000000001},369.75960000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":0},null,40.471200000000003,693.79200000000003,254.30279999999999,1349.4780000000001,75.335999999999999,212.51760000000002,126.84480000000001,2752.7423999999996,2783.1395999999995,0.98907809008215042]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":693.79200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":254.30279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":1582.4939999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":75.335999999999999},2646.3959999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":23.9148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":227.0592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":509.21879999999999},760.19280000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},null,40.471200000000003,693.79200000000003,254.30279999999999,1582.4939999999999,75.335999999999999,227.0592,509.21879999999999,3382.674,3406.5887999999995,0.99297983953918956]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":693.79200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":344.88119999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":3582.6648},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":75.335999999999999},4737.1451999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":11.3004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":413.29679999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":2039.7659999999998},2464.3631999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},null,40.471200000000003,693.79200000000003,344.88119999999998,3582.6648,75.335999999999999,413.29679999999996,2039.7659999999998,7190.2079999999996,7201.5083999999997,0.99843082874137867]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":820.19879999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":685.64519999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":9062.395199999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":75.335999999999999},10684.046399999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":20.323199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":593.22719999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":4050.7991999999999},4664.3495999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},null,40.471200000000003,820.19879999999989,685.64519999999993,9062.395199999999,75.335999999999999,593.22719999999993,4050.7991999999999,15328.072799999996,15348.395999999997,0.99867587466468799]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B39:$B62,$S64,T39:T62)","v":40.471200000000003},{"$f":"SUMIF($B39:$B62,$S64,U39:U62)","v":693.79200000000003},254.30279999999999,1349.4780000000001,{"$f":"SUMIF($B39:$B62,$S64,X39:X62)","v":75.335999999999999},212.51760000000002,126.84480000000001,2752.7423999999996,2783.1395999999995,0.98907809008215042,{"$f":"AB37&\" \"&S64&\": \"&TEXT(AA64,\"0,000\")&\" GWh (\"&TEXT(AC64,\"0%\")&\" of total dom.gen.)\"","v":"Burkina 2030: 2,753 GWh (99% of total dom.gen.)"}]
[]
[null,{"$f":"B37+1","v":2},{"$f":"VLOOKUP(B66,OtherParams!$B$29:$E$41,3,FALSE)","v":"CIw"},{"$f":"VLOOKUP(C66,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C66","v":"CIw"},{"$f":"VLOOKUP(AA66,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G67","v":"Hydro"},{"$f":"H67","v":"Biomass"},{"$f":"I67","v":"Solar PV"},{"$f":"J67","v":"Solar Thermal"},"Wind",{"$f":"O67","v":"Mini Hydro"},{"$f":"P67","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A68,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":5716.1628000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUM(C68:K68)","v":6514.5492000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":73.408799999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUM(M68:P68)","v":73.408799999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,{"$f":"SUM(T68:Z68)","v":798.38639999999998},{"$f":"Q68+L68","v":6587.9580000000005},{"$f":"AA68/AB68","v":0.12118875074795557}]
[{"$f":"A68+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":5900.0351999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},6698.4215999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":108.9744},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},108.9744,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,798.38639999999998,{"$f":"Q69+L69","v":6807.3959999999997},{"$f":"AA69/AB69","v":0.1172822030626689}]
[{"$f":"A69+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":5900.0351999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},6698.4215999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":149.79600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},149.79600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,798.38639999999998,6848.2175999999999,0.11658309455587393]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":7106.1120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},7904.4984000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":102.5796},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},102.5796,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,798.38639999999998,8007.0780000000004,9.9710081505388098E-2]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":8380.6044000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},9178.9907999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":96.535199999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":105.6456},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":0},202.18079999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,105.6456,0,904.03199999999993,9381.1715999999997,9.6366641454463955E-2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":9659.4768000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},10457.8632,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":99.951599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":120.9756},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":0},220.9272,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,120.9756,0,919.36199999999997,10678.7904,8.6092334952093452E-2]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":16536.777600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},17335.164000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":103.01760000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":142.1748},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":0},245.19240000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,142.1748,0,940.56119999999999,17580.356400000001,5.3500690122527887E-2]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},19712.189999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":106.43399999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":162.23519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":0},268.66919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,162.23519999999999,0,960.62159999999994,19980.859199999999,4.8077091699840417E-2]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},19712.189999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":110.63879999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":168.54239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":0},279.18119999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,168.54239999999999,0,966.92879999999991,19991.371199999998,4.8367307591187146E-2]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},19712.189999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":114.23039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":183.25920000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":0},297.4896,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,183.25920000000002,0,981.64560000000006,20009.679599999999,4.905853664943241E-2]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},19712.189999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":115.8948},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":194.99760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":0},310.89240000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,194.99760000000001,0,993.38400000000001,20023.082399999999,4.9611941865654013E-2]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},19712.189999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":118.8732},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":0},343.74239999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,224.86920000000001,0,1023.2556,20055.932399999998,5.1020096178624935E-2]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},19712.189999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":122.1144},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":251.85},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":0},373.96440000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,251.85,0,1050.2364,20086.154399999999,5.2286584036215514E-2]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},19712.189999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":122.3772},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":273.83760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":0},396.21480000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,273.83760000000001,0,1072.2239999999999,20108.4048,5.3322180981755445E-2]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":175.37519999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},19887.565199999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":113.44200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":311.76840000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":0},425.21040000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":0},null,798.38639999999998,0,175.37519999999998,0,0,311.76840000000004,0,1285.53,20312.775599999997,6.3286772094306998E-2]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":175.37519999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},19887.565199999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":103.28039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":336.64679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":0},439.92719999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":0},null,798.38639999999998,0,175.37519999999998,0,0,336.64679999999998,0,1310.4083999999998,20327.492399999996,6.4464832858577292E-2]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":1269.5868},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},20981.7768,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":93.206400000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":372.2124},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":0},465.41880000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":0},null,798.38639999999998,0,1269.5868,0,0,372.2124,0,2440.1855999999998,21447.195599999999,0.11377644170877053]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":1096.4892},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":95.483999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":1331.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},21437.2968,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":83.307599999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":419.7792},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":0},503.08679999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":0},null,1096.4892,95.483999999999995,1331.52,0,0,419.7792,0,2943.2723999999998,21940.383600000001,0.13414862992641569]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":1693.6584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":1528.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":1396.5192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},23532.601199999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":73.496400000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":460.25039999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":0},533.74680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":0},null,1693.6584,1528.62,1396.5192,0,0,460.25039999999996,0,5079.0479999999998,24066.347999999998,0.21104357005059513]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":1693.6584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":1528.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":1463.5331999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},23599.6152,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":63.772800000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":503.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":0},567.47280000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":0},null,1693.6584,1528.62,1463.5331999999999,0,0,503.7,0,5189.5115999999998,24167.088,0.21473466724662896]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":18913.803599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":2149.6163999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":1841.5272},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":1517.4947999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},24422.441999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":90.665999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":546.44880000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":0},637.11480000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":0},null,2149.6163999999999,1841.5272,1517.4947999999999,0,0,546.44880000000001,0,6055.0871999999999,25059.556799999998,0.24162786470349709]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":17887.832399999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":2149.6163999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":2698.3427999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":1580.8296},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},24316.621199999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":147.51839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":572.64120000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":0},720.15959999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},null,2149.6163999999999,2698.3427999999999,1580.8296,0,0,572.64120000000003,0,7001.4299999999994,25036.780799999997,0.2796457761854112]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":9915.7944000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":2541.1008000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":5917.0295999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":1563.2219999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},19937.146800000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":52.297200000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":871.35719999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":8037.1247999999996},8960.779199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},null,2541.1008000000002,5917.0295999999998,1563.2219999999998,0,0,871.35719999999992,8037.1247999999996,18929.8344,28897.925999999999,0.65505858102065873]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":14989.323599999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":2541.1008000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":5917.0295999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":2590.5948000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":2208.5711999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},28246.619999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":80.679599999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":1026.0588},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":12422.818799999999},13529.557199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},null,2541.1008000000002,5917.0295999999998,2590.5948000000003,2208.5711999999999,0,1026.0588,12422.818799999999,26706.173999999999,41776.177199999991,0.63926801804163169]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B68:$B91,$S93,T68:T91)","v":2149.6163999999999},{"$f":"SUMIF($B68:$B91,$S93,U68:U91)","v":1841.5272},1517.4947999999999,0,{"$f":"SUMIF($B68:$B91,$S93,X68:X91)","v":0},546.44880000000001,0,6055.0871999999999,25059.556799999998,0.24162786470349709,{"$f":"AB66&\" \"&S93&\": \"&TEXT(AA93,\"0,000\")&\" GWh (\"&TEXT(AC93,\"0%\")&\" of total dom.gen.)\"","v":"Cote d'Ivoire 2030: 6,055 GWh (24% of total dom.gen.)"}]
[]
[null,{"$f":"B66+1","v":3},{"$f":"VLOOKUP(B95,OtherParams!$B$29:$E$41,3,FALSE)","v":"GAw"},{"$f":"VLOOKUP(C95,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C95","v":"GAw"},{"$f":"VLOOKUP(AA95,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G96","v":"Hydro"},{"$f":"H96","v":"Biomass"},{"$f":"I96","v":"Solar PV"},{"$f":"J96","v":"Solar Thermal"},"Wind",{"$f":"O96","v":"Mini Hydro"},{"$f":"P96","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A97,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":234.06719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUM(C97:K97)","v":234.06719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUM(M97:P97)","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(T97:Z97)","v":0},{"$f":"Q97+L97","v":235.2936},{"$f":"AA97/AB97","v":0}]
[{"$f":"A97+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":236.958},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},236.958,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},1.2264000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,0,{"$f":"Q98+L98","v":238.18440000000001},{"$f":"AA98/AB98","v":0}]
[{"$f":"A98+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":329.6388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":2.6279999999999997},332.26679999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":3.3287999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},3.3287999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},null,0,0,0,0,2.6279999999999997,0,0,2.6279999999999997,335.59559999999999,7.8308535630383699E-3]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":400.15679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":2.6279999999999997},402.78479999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":8.4971999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},8.4971999999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},null,0,0,0,0,2.6279999999999997,0,0,2.6279999999999997,411.28199999999998,6.3897763578274758E-3]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":401.55840000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":24.002400000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":16.118400000000001},472.33920000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":9.4608000000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":7.8840000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":0},17.344799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":0},null,0,30.66,24.002400000000002,0,16.118400000000001,7.8840000000000003,0,78.6648,489.68400000000008,0.16064400715563504]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":11.913600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":53.260799999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":16.118400000000001},560.20199999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":8.4972000000000012},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":10.249199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":0},18.746400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":0},null,0,54.75,53.260799999999996,0,16.118400000000001,10.249199999999998,0,134.3784,578.94839999999988,0.23210773188076869]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":153.12479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":68.06519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":16.118400000000001},716.21759999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":16.293600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":0},22.9512,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":0},null,0,54.75,68.06519999999999,0,16.118400000000001,16.293600000000001,0,155.22719999999998,739.16879999999992,0.21000237022991231]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":68.06519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":16.118400000000001},563.0927999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":17.957999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":0},24.615599999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":0},null,0,54.75,68.06519999999999,0,16.118400000000001,17.957999999999998,0,156.89159999999998,587.70839999999987,0.26695483678640636]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":68.06519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":16.118400000000001},563.0927999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":7.1832000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":21.023999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":0},28.207199999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":0},null,0,54.75,68.06519999999999,0,16.118400000000001,21.023999999999997,0,159.95759999999999,591.29999999999984,0.27051851851851855]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":73.934399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":16.118400000000001},568.96199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":7.6212000000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":24.002400000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":0},31.623600000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":0},null,0,54.75,73.934399999999997,0,16.118400000000001,24.002400000000002,0,168.80519999999999,600.5856,0.28106767794632437]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":73.934399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":16.118400000000001},568.96199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":8.1467999999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":27.769199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":0},35.915999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":0},null,0,54.75,73.934399999999997,0,16.118400000000001,27.769199999999998,0,172.572,604.87799999999993,0.28530050687907316]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":78.6648},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":16.118400000000001},577.63439999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":8.4971999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":31.448399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":0},39.945599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":0},null,3.9420000000000002,54.75,78.6648,0,16.118400000000001,31.448399999999999,0,184.92359999999999,617.57999999999993,0.29943262411347521]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":8.1468000000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":81.205199999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":16.118400000000001},584.37959999999987,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":8.8475999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":35.215199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":0},44.062799999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":0},null,8.1468000000000007,54.75,81.205199999999991,0,16.118400000000001,35.215199999999996,0,195.43559999999997,628.44239999999991,0.31098410928352382]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":12.7896},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":81.205199999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":16.118400000000001},589.02239999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":9.1104000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":39.6828},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":0},48.793199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":0},null,12.7896,54.75,81.205199999999991,0,16.118400000000001,39.6828,0,204.54599999999999,637.8155999999999,0.32069770635901668]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":18.0456},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":86.636400000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":16.118400000000001},599.70959999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":9.5483999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":0},53.348399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":0},null,18.0456,54.75,86.636400000000009,0,16.118400000000001,43.8,0,219.35040000000004,653.05799999999988,0.33588195841716978]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":126.0564},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":23.739599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":89.789999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":16.118400000000001},310.45440000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":9.8987999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":45.727199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":0},55.625999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":0},null,23.739599999999999,54.75,89.789999999999992,0,16.118400000000001,45.727199999999996,0,230.12520000000001,366.0804,0.6286192869107442]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":126.0564},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":35.915999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":93.031199999999984},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":16.118400000000001},325.87200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":10.424399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":47.829599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":0},58.253999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":0},null,35.915999999999997,54.75,93.031199999999984,0,16.118400000000001,47.829599999999999,0,247.64519999999999,384.12600000000003,0.64469783352337506]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":35.915999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":96.535199999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":99.338399999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":16.118400000000001},726.81719999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":10.687199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":50.019599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":0},60.706799999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":0},null,35.915999999999997,54.75,96.535199999999989,99.338399999999993,16.118400000000001,50.019599999999997,0,352.67759999999998,787.524,0.44783092324805335]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":424.1592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":35.915999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":100.03919999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":168.54239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":16.118400000000001},799.52519999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":11.1252},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":0.78839999999999999},63.072000000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":0},null,35.915999999999997,54.75,100.03919999999999,168.54239999999999,16.118400000000001,51.1584,0.78839999999999999,427.31280000000004,862.59719999999993,0.49537930334111918]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":148.91999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":35.915999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":101.09039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":241.51319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":16.118400000000001},598.30799999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":11.5632},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":2.0148000000000001},64.736400000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":0},null,35.915999999999997,54.75,101.09039999999999,241.51319999999998,16.118400000000001,51.1584,2.0148000000000001,502.56119999999993,663.04439999999988,0.75796010040956541]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":148.91999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":35.915999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":101.09039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":257.28120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":16.118400000000001},614.07599999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":11.1252},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":51.070799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":49.318799999999996},111.51479999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":0},null,35.915999999999997,54.75,101.09039999999999,257.28120000000001,16.118400000000001,51.070799999999998,49.318799999999996,565.54560000000004,725.59079999999994,0.77942774357116995]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":148.91999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":61.582799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":98.374800000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":443.69399999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":13.7532},821.07479999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":9.8112000000000013},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":51.070799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":129.21},190.09200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},null,61.582799999999992,54.75,98.374800000000008,443.69399999999996,13.7532,51.070799999999998,129.21,852.43559999999991,1011.1668,0.84302174478038627]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":72.182400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":61.582799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":95.571600000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":844.11360000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":13.490399999999999},1141.6907999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":4.6428000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":50.808},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":582.36480000000006},637.81560000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},null,61.582799999999992,54.75,95.571600000000004,844.11360000000002,13.490399999999999,50.808,582.36480000000006,1702.6812,1779.5063999999998,0.95682780348528118]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":29.5212},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":61.582799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":137.00640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":1140.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":273.92520000000002},1697.7755999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":49.143599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":861.89639999999986},917.69759999999985,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},null,61.582799999999992,54.75,137.00640000000001,1140.99,273.92520000000002,49.143599999999999,861.89639999999986,2579.2944000000002,2615.4731999999999,0.98616739793013375]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B97:$B120,$S122,T97:T120)","v":35.915999999999997},{"$f":"SUMIF($B97:$B120,$S122,U97:U120)","v":54.75},101.09039999999999,257.28120000000001,{"$f":"SUMIF($B97:$B120,$S122,X97:X120)","v":16.118400000000001},51.070799999999998,49.318799999999996,565.54560000000004,725.59079999999994,0.77942774357116995,{"$f":"AB95&\" \"&S122&\": \"&TEXT(AA122,\"0,000\")&\" GWh (\"&TEXT(AC122,\"0%\")&\" of total dom.gen.)\"","v":"Gambia 2030: 0,566 GWh (78% of total dom.gen.)"}]
[]
[null,{"$f":"B95+1","v":4},{"$f":"VLOOKUP(B124,OtherParams!$B$29:$E$41,3,FALSE)","v":"GHw"},{"$f":"VLOOKUP(C124,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C124","v":"GHw"},{"$f":"VLOOKUP(AA124,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G125","v":"Hydro"},{"$f":"H125","v":"Biomass"},{"$f":"I125","v":"Solar PV"},{"$f":"J125","v":"Solar Thermal"},"Wind",{"$f":"O125","v":"Mini Hydro"},{"$f":"P125","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A126+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":1954.4436000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":1340.3675999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},7014.9204,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":246.41879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},246.41879999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},null,3720.1091999999999,0,0,0,0,0,0,3720.1091999999999,{"$f":"Q127+L127","v":7261.3392000000003},{"$f":"AA127/AB127","v":0.512317232060995}]
[{"$f":"A127+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":1886.5536},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":3086.9363999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},8715.4992000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":156.01560000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},156.01560000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,0,0,0,3742.0092,8871.5148000000008,0.42180047989098768]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":12724.9512},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":352.3272},16819.2876,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":179.93039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":0},184.31039999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,352.3272,4.38,0,4098.7164000000002,17003.597999999998,0.24104994719352932]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":12724.9512},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":352.3272},16819.2876,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":185.79959999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":0},190.17959999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,352.3272,4.38,0,4098.7164000000002,17009.467199999999,0.24096677172815856]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":10542.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":352.3272},14636.996399999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":203.84519999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":0},208.22519999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,352.3272,4.38,0,4098.7164000000002,14845.221599999999,0.27609668016003214]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":10482.215999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":352.3272},14576.552399999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":207.3492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":0},211.72919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,352.3272,4.38,0,4098.7164000000002,14788.281599999998,0.27715974789119519]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":10482.215999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":1773.7248},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":352.3272},16350.277199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":227.8476},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":19.096800000000002},251.3244,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":0},null,3720.1091999999999,1773.7248,21.9,0,352.3272,4.38,19.096800000000002,5891.5379999999996,16601.601599999998,0.35487768842736234]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":10482.215999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":2558.2704000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":1038.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":352.3272},18150.982800000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":226.35839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":21.374399999999998},252.11279999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":0},null,3720.1091999999999,2558.2704000000003,1038.06,0,352.3272,4.38,21.374399999999998,7694.5211999999992,18403.095600000001,0.41811015751067437]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":10510.861199999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":3978.3540000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":2544.8676},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":352.3272},21769.3884,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":259.3836},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":272.96159999999998},536.72519999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":0},null,3978.3540000000003,4382.9784,2544.8676,0,352.3272,4.38,272.96159999999998,11535.868799999998,22306.113600000001,0.51716175246233831]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":10558.428000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":3978.3540000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":2544.8676},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":1567.0763999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":352.3272},23384.031600000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":257.45639999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":1631.8127999999999},1893.6491999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":0},null,3978.3540000000003,4382.9784,2544.8676,1567.0763999999999,352.3272,4.38,1631.8127999999999,14461.796399999997,25277.680800000002,0.57211721733585608]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":10543.448400000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":4286.1804000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":3516.2639999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":2293.9812000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":23.827200000000001},25046.679600000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":112.04039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":2.8908},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":19075.162800000002},19190.094000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},null,4286.1804000000002,4382.9784,3516.2639999999997,2293.9812000000002,23.827200000000001,2.8908,19075.162800000002,33581.284800000001,44236.7736,0.75912599557215454]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":38555.125200000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":4286.1804000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":6519.0167999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":2293.9812000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":1235.2475999999999},57272.529600000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":185.97479999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":2.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":33562.801200000002},33750.966,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},null,4286.1804000000002,4382.9784,6519.0167999999994,2293.9812000000002,1235.2475999999999,2.19,33562.801200000002,52282.395600000003,91023.495599999995,0.57438351774308261]
[]
[null,{"$f":"B124+1","v":5},{"$f":"VLOOKUP(B153,OtherParams!$B$29:$E$41,3,FALSE)","v":"GUw"},{"$f":"VLOOKUP(C153,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C153","v":"GUw"},{"$f":"VLOOKUP(AA153,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"}]
[{"$f":"A155+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":133.3272},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":303.44639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},436.77359999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":124.0416},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},124.0416,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},null,303.44639999999998,0,0,0,0,0,0,303.44639999999998,{"$f":"Q156+L156","v":560.8152},{"$f":"AA156/AB156","v":0.54108091221493282}]
[{"$f":"A156+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":432.13079999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":303.44639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},735.57719999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":17.432400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},17.432400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},null,303.44639999999998,0,0,0,0,0,0,303.44639999999998,753.00959999999998,0.40297812936249416]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":606.71760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":177.91559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},784.63319999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":19.534800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":43.449599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":0},62.984399999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":0},null,606.71760000000006,177.91559999999998,0,0,0,43.449599999999997,0,828.08280000000002,847.61760000000004,0.97695328648201729]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":606.71760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":276.11520000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":403.39799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},1286.2308,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":23.126399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":79.453199999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":0},102.5796,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":0},null,606.71760000000006,276.11520000000002,403.39799999999997,0,0,79.453199999999995,0,1365.684,1388.8104000000001,0.98334805096505606]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":4751.9495999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":276.11520000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":403.39799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},5431.4628000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":26.980799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":193.42079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":0},220.40159999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":0},null,4751.9495999999999,276.11520000000002,403.39799999999997,0,0,193.42079999999999,0,5624.8836000000001,5651.8644000000004,0.9952262124335467]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":6824.4779999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":276.11520000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":403.39799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},7503.9911999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":28.382399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":219.61320000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":0},247.9956,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":0},null,6824.4779999999992,276.11520000000002,403.39799999999997,0,0,219.61320000000001,0,7723.6043999999993,7751.9867999999997,0.99633869345597947]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":276.11520000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":403.39799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},11649.1356,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":29.1708},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":293.81039999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":0},322.98119999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":0},null,10969.6224,276.11520000000002,403.39799999999997,0,0,293.81039999999996,0,11942.946,11972.1168,0.99756343840547901]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":276.11520000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":403.39799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},11649.1356,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":22.688399999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":311.06759999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":0},333.75599999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":0},null,10969.6224,276.11520000000002,403.39799999999997,0,0,311.06759999999997,0,11960.2032,11982.891599999999,0.99810660058044764]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":276.11520000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":715.16639999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},11960.904,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":17.082000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":389.20679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":0},406.28879999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":0},null,10969.6224,276.11520000000002,715.16639999999995,0,0,389.20679999999999,0,12350.1108,12367.192800000001,0.99861876496337953]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":276.11520000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":725.67840000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},11971.416000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":15.855600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":416.18759999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":0},432.04319999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":0},null,10969.6224,276.11520000000002,725.67840000000001,0,0,416.18759999999997,0,12387.6036,12403.459200000001,0.9987216791909147]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":139.28399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":860.49480000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":687.92279999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},12657.324000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":48.705599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":568.0859999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":0},616.7915999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},null,10969.6224,139.28399999999999,860.49480000000005,687.92279999999994,0,568.0859999999999,0,13225.41,13274.115600000001,0.99633078380001439]
[]
[null,{"$f":"B153+1","v":6},{"$f":"VLOOKUP(B182,OtherParams!$B$29:$E$41,3,FALSE)","v":"GBw"},{"$f":"VLOOKUP(C182,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C182","v":"GBw"},{"$f":"VLOOKUP(AA182,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G183","v":"Hydro"},{"$f":"H183","v":"Biomass"},{"$f":"I183","v":"Solar PV"},{"$f":"J183","v":"Solar Thermal"},"Wind",{"$f":"O183","v":"Mini Hydro"},{"$f":"P183","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A185+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":126.75719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},126.75719999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":16.468800000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},16.468800000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,0,143.226,0]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":121.764},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":12.7896},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},134.55359999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":14.541599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":2.2776000000000001},16.819199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},null,0,0,12.7896,0,0,0,2.2776000000000001,15.0672,151.37279999999998,9.9537037037037049E-2]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":4.2923999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":443.95679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":19.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":49.143599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},517.1028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":7.3583999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":5.8692000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":2.2776000000000001},15.505199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":0},null,0,19.71,49.143599999999999,0,0,5.8692000000000002,2.2776000000000001,77.000400000000013,532.60799999999995,0.14457236842105267]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":443.95679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":27.155999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":49.143599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},520.25639999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":7.0956000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":2.2776000000000001},16.9068,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":0},null,0,27.155999999999999,49.143599999999999,0,0,7.5335999999999999,2.2776000000000001,86.110800000000012,537.16319999999996,0.1603065883887802]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":444.30719999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":52.122},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":63.159599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},571.8528,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":5.3435999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":6.2195999999999998},19.096799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":0},null,12.263999999999999,52.122,63.159599999999998,0,0,7.5335999999999999,6.2195999999999998,141.29879999999997,590.94960000000003,0.23910465461013927]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":444.39479999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":72.357599999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":107.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},636.32639999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":14.716799999999999},28.907999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":0},null,12.263999999999999,72.357599999999991,107.31,0,0,7.5335999999999999,14.716799999999999,214.18200000000002,665.23439999999994,0.32196470898077434]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":132.36360000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":109.14960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":113.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":3.3287999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},370.98600000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":8.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":20.673600000000004},36.967200000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":0},null,12.263999999999999,109.14960000000001,113.88,3.3287999999999998,0,7.5335999999999999,20.673600000000004,266.82960000000003,407.95320000000004,0.65406914322525234]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":132.36360000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":123.1656},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":116.50800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":38.105999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},422.40719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":8.3219999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":22.162800000000001},38.0184,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":0},null,12.263999999999999,123.1656,116.50800000000001,38.105999999999995,0,7.5335999999999999,22.162800000000001,319.73999999999995,460.42559999999997,0.69444444444444442]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":141.38640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":164.33760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":125.00519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":126.2316},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},569.22480000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":9.0228000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":26.805599999999995},43.361999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":0},null,12.263999999999999,164.33760000000001,125.00519999999999,126.2316,0,7.5335999999999999,26.805599999999995,462.17759999999998,612.58680000000004,0.75446875446875439]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":156.2784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":164.33760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":126.58199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":166.87800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},626.34,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":9.2856000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":7.1831999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":38.894400000000005},55.363200000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":0},null,12.263999999999999,164.33760000000001,126.58199999999999,166.87800000000001,0,7.1831999999999994,38.894400000000005,516.13919999999996,681.70320000000004,0.75713184271395517]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":164.33760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":147.51839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":1146.5964000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":248.25839999999999},1718.9748000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":9.636000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":6.1319999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":737.67960000000005},753.44760000000008,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},null,12.263999999999999,164.33760000000001,147.51839999999999,1146.5964000000001,248.25839999999999,6.1319999999999997,737.67960000000005,2462.7864000000004,2472.4224000000004,0.99610260770975056]
[]
[null,{"$f":"B182+1","v":7},{"$f":"VLOOKUP(B211,OtherParams!$B$29:$E$41,3,FALSE)","v":"LIw"},{"$f":"VLOOKUP(C211,OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C211","v":"LIw"},{"$f":"VLOOKUP(AA211,OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"}]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A213,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":34.164000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUM(C213:K213)","v":34.164000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUM(M213:P213)","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(T213:Z213)","v":0},{"$f":"Q213+L213","v":34.4268},{"$f":"AA213/AB213","v":0}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":24.2652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":262.36199999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},286.62719999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":2.9784000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":2.2776000000000001},5.2560000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},null,0,262.36199999999997,0,0,0,0,2.2776000000000001,264.63959999999997,291.88319999999999,0.90666266506602633]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":286.36439999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":226.446},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":268.49399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":81.993599999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},863.298,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":3.9419999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":5.1683999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":4.7304000000000004},13.840799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":0},null,0,268.49399999999997,81.993599999999986,0,0,5.1683999999999992,4.7304000000000004,360.38639999999992,877.13879999999995,0.41086587436332761]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":558.09960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},2368.5288000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":4.2923999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":17.344799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":10.161599999999998},31.7988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,17.344799999999999,10.161599999999998,1837.9356000000002,2400.3276000000005,0.76570198167950065]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":558.09960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},2368.5288000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":24.527999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":10.161599999999998},38.894399999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,24.527999999999999,10.161599999999998,1845.1188000000002,2407.4232000000006,0.76642893530310741]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":165.9144},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},1976.3436000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":5.3435999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":56.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":10.161599999999998},72.4452,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,56.94,10.161599999999998,1877.5308000000002,2048.7888000000003,0.91641012485035056]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":243.96599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},2054.3952000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":5.7816000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":64.911599999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":10.161599999999998},80.854799999999983,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,64.911599999999993,10.161599999999998,1885.5024000000001,2135.2500000000005,0.88303589743589728]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":165.9144},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":207.26159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},1987.1184000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":5.6063999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":93.381600000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":10.161599999999998},109.14959999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,207.26159999999999,0,0,93.381600000000006,10.161599999999998,1924.7472000000002,2096.2680000000005,0.9181780192227329]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":165.9144},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":210.678},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},1990.5348000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":5.5187999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":113.96759999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":10.161599999999998},129.648,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,210.678,0,0,113.96759999999999,10.161599999999998,1948.7496000000001,2120.1828000000005,0.91914225509234371]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":165.9144},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":216.45959999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},1996.3164000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":6.3071999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":146.11679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":10.161599999999998},162.58559999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,216.45959999999999,0,0,146.11679999999998,10.161599999999998,1986.6804000000002,2158.9020000000005,0.92022722661797507]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":165.9144},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":220.05119999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},1999.9080000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":155.1396},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":4.0296000000000003},163.374,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,220.05119999999999,0,0,155.1396,4.0296000000000003,1993.1628000000003,2163.2820000000002,0.92136059931160164]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B213:$B236,$S238,T213:T236)","v":1331.8704000000002},{"$f":"SUMIF($B213:$B236,$S238,U213:U236)","v":282.072},216.45959999999999,0,{"$f":"SUMIF($B213:$B236,$S238,X213:X236)","v":0},146.11679999999998,10.161599999999998,1986.6804000000002,2158.9020000000005,0.92022722661797507,{"$f":"AB211&\" \"&S238&\": \"&TEXT(AA238,\"0,000\")&\" GWh (\"&TEXT(AC238,\"0%\")&\" of total dom.gen.)\"","v":"Liberia 2030: 1,987 GWh (92% of total dom.gen.)"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G241","v":"Hydro"},{"$f":"H241","v":"Biomass"},{"$f":"I241","v":"Solar PV"},{"$f":"J241","v":"Solar Thermal"},"Wind",{"$f":"O241","v":"Mini Hydro"},{"$f":"P241","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A242,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":423.45839999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":494.58960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUM(C242:K242)","v":918.048},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":1.1388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUM(M242:P242)","v":1.1388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},null,494.58960000000002,0,0,0,0,0,0,{"$f":"SUM(T242:Z242)","v":494.58960000000002},{"$f":"Q242+L242","v":919.18679999999995},{"$f":"AA242/AB242","v":0.53807300104831801}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":596.55599999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},843.32519999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":7.7964000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},7.7964000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},null,596.55599999999993,224.86920000000001,21.9,0,0,0,0,843.32519999999988,851.12159999999983,0.99083985179086054]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":633.96120000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},880.73040000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":17.8704},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":33.287999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":0},51.1584,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":0},null,633.96120000000008,224.86920000000001,21.9,0,0,33.287999999999997,0,914.01840000000004,931.88880000000006,0.98082346305696555]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},2084.7048,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":22.337999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":82.519199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":0},104.85719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":0},null,1837.9356,224.86920000000001,21.9,0,0,82.519199999999998,0,2167.2240000000002,2189.5619999999999,0.98979795959191852]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},2084.7048,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":22.6008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":94.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":0},116.77080000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":0},null,1837.9356,224.86920000000001,21.9,0,0,94.17,0,2178.8748000000001,2201.4755999999998,0.98973379491464741]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},2084.7048,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":22.513199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":146.11679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":0},168.63,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":0},null,1837.9356,224.86920000000001,21.9,0,0,146.11679999999998,0,2230.8215999999998,2253.3348000000001,0.99000894141429829]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},2084.7048,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":19.534800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":165.6516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":0},185.18639999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":0},null,1837.9356,224.86920000000001,21.9,0,0,165.6516,0,2250.3564000000001,2269.8912,0.99139394874961417]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":416.71319999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},2479.518,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":5.8692000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":232.3152},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":0},238.18440000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":0},null,1837.9356,224.86920000000001,416.71319999999997,0,0,232.3152,0,2711.8332,2717.7024000000001,0.99784038164002065]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":431.69279999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},2494.4975999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":6.4824000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":257.80680000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":0},264.28919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":0},null,1837.9356,224.86920000000001,431.69279999999998,0,0,257.80680000000001,0,2752.3043999999995,2758.7867999999999,0.99765027148890217]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":461.47679999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":735.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},3260.1215999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":8.4971999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":295.47479999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":145.1532},449.12519999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":0},null,1837.9356,224.86920000000001,461.47679999999997,735.84,0,295.47479999999996,145.1532,3700.7496000000001,3709.2467999999999,0.99770918451692137]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":442.64280000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":735.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},3241.2876000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":8.8475999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":300.64319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":311.41799999999995},620.90879999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},null,1837.9356,224.86920000000001,442.64280000000002,735.84,0,300.64319999999998,311.41799999999995,3853.3488000000002,3862.1963999999998,0.99770917916033486]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B242:$B265,$S267,T242:T265)","v":1837.9356},{"$f":"SUMIF($B242:$B265,$S267,U242:U265)","v":224.86920000000001},461.47679999999997,735.84,{"$f":"SUMIF($B242:$B265,$S267,X242:X265)","v":0},295.47479999999996,145.1532,3700.7496000000001,3709.2467999999999,0.99770918451692137,{"$f":"AB240&\" \"&S267&\": \"&TEXT(AA267,\"0,000\")&\" GWh (\"&TEXT(AC267,\"0%\")&\" of total dom.gen.)\"","v":"Mali 2030: 3,701 GWh (100% of total dom.gen.)"}]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A271,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUM(C271:K271)","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUM(M271:P271)","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(T271:Z271)","v":0},{"$f":"Q271+L271","v":246.50639999999999},{"$f":"AA271/AB271","v":0}]
[{"$f":"A271+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},239.84879999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":7.7963999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},7.7963999999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,0,{"$f":"Q272+L272","v":247.64519999999999},{"$f":"AA272/AB272","v":0}]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":266.30399999999997},602.16239999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":27.331199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":19.1844},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":0},46.515599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":0},null,0,92.067599999999999,0,0,266.30399999999997,19.1844,0,377.55599999999993,648.67799999999988,0.58203916272788658]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":303.53399999999999},399.54359999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":18.308399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":22.863599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":0},41.171999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":0},null,0,92.067599999999999,0,0,303.53399999999999,22.863599999999998,0,418.46519999999998,440.71559999999999,0.94951301928046106]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":597.69479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":316.06079999999997},1095,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":16.293599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":39.6828},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":0},55.976399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,316.06079999999997,39.6828,0,533.04600000000005,1150.9764,0.46312504756830813]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":597.69479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":316.06079999999997},1095,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":16.3812},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":44.500799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":0},60.881999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,316.06079999999997,44.500799999999998,0,537.86400000000003,1155.8820000000001,0.46532777567260325]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":597.69479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":316.06079999999997},1095,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":8.4971999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":76.649999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":0},85.147199999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,316.06079999999997,76.649999999999991,0,570.01319999999998,1180.1471999999999,0.48300178147268413]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":597.69479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":316.06079999999997},1095,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":5.2559999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":86.198399999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":0},91.454399999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,316.06079999999997,86.198399999999992,0,579.5616,1186.4544000000001,0.48848198464264614]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":1039.1112000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":195.5232},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":469.88639999999998},1885.7652000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":5.5187999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":122.90279999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":0},128.42159999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,195.5232,0,469.88639999999998,122.90279999999998,0,965.61479999999995,2014.1868000000002,0.47940677597529674]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":1039.1112000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":203.05679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":484.95359999999999},1908.3660000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":5.6063999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":135.69239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":0},141.2988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,203.05679999999998,0,484.95359999999999,135.69239999999999,0,1001.0051999999999,2049.6648,0.4883750747927173]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":1039.1112000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":3.504},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":225.13199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":242.38920000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":529.10399999999993},2216.5428000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":6.1319999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":169.41839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":0},175.5504,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,225.13199999999998,242.38920000000002,529.10399999999993,169.41839999999999,0,1343.346,2392.0932000000003,0.56157761746072432]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":919.53719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":36.792000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":298.54079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":1024.3068000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":649.72919999999999},3014.1408000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":26.017199999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":208.57559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":257.89440000000002},492.48720000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},null,85.234800000000007,36.792000000000002,298.54079999999999,1024.3068000000001,649.72919999999999,208.57559999999998,257.89440000000002,2561.0736000000006,3506.6280000000002,0.7303522358231328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B271:$B294,$S296,T271:T294)","v":85.234800000000007},{"$f":"SUMIF($B271:$B294,$S296,U271:U294)","v":92.067599999999999},216.1968,194.03399999999999,{"$f":"SUMIF($B271:$B294,$S296,X271:X294)","v":511.23359999999997},162.67320000000001,0,1261.4399999999998,2310.0996,0.546054377915134,{"$f":"AB269&\" \"&S296&\": \"&TEXT(AA296,\"0,000\")&\" GWh (\"&TEXT(AC296,\"0%\")&\" of total dom.gen.)\"","v":"Niger 2030: 1,261 GWh (55% of total dom.gen.)"}]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A300,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":21069.464400000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUM(C300:K300)","v":25704.906000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":64.823999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUM(M300:P300)","v":64.823999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,0,0,0,{"$f":"SUM(T300:Z300)","v":4635.441600000001},{"$f":"Q300+L300","v":25769.730000000003},{"$f":"AA300/AB300","v":0.1798793235319113}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":62648.016000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},67283.457600000009,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":751.60799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},751.60799999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,0,0,0,4635.441600000001,68035.065600000002,6.813312457510147E-2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":59869.168799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":953.17560000000003},65457.786,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":700.44960000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":1052.6892},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":0},1753.1388000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,953.17560000000003,1052.6892,0,6641.3064000000004,67210.924799999993,9.8812900131378653E-2]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":60879.284399999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":953.17560000000003},66467.901599999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":716.65560000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":1420.9596000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":0},2137.6152000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,953.17560000000003,1420.9596000000001,0,7009.5768000000007,68605.516799999998,0.10217220315436791]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":70523.343599999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":15455.706},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":953.17560000000003},86932.225200000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":792.34199999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":2495.8116},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":0},3288.1535999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":0},null,15455.706,0,0,0,953.17560000000003,2495.8116,0,18904.693200000002,90220.378800000006,0.20953905815345569]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":72676.639200000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":19833.078000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":953.17560000000003},93462.892800000016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":818.35919999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":2909.8092000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":0},3728.1684,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":0},null,19833.078000000001,0,0,0,953.17560000000003,2909.8092000000001,0,23696.0628,97191.061200000011,0.24380907572598864]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":76106.0916},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":32965.194000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":529.27919999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":953.17560000000003},110553.74040000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":923.12879999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":4562.9964},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":0},5486.1252000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":0},null,32965.194000000003,0,529.27919999999995,0,953.17560000000003,4562.9964,0,39010.645199999999,116039.8656,0.33618312980879561]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":76459.119599999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":37342.565999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":1623.5784000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":953.17560000000003},116378.4396,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":922.07760000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":5207.0315999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":0},6129.109199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":0},null,37342.565999999999,0,1623.5784000000001,0,953.17560000000003,5207.0315999999993,0,45126.351600000002,122507.54879999999,0.3683556812786381]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":77015.554799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":3578.7227999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":4906.3883999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":953.17560000000003},131858.23559999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":916.03320000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":7607.0087999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":0},8523.0419999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":0},null,45404.394,3578.7227999999996,4906.3883999999998,0,953.17560000000003,7607.0087999999996,0,62449.689599999998,140381.27759999997,0.44485768093622202]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":77015.554799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":11331.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":8189.1984000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":953.17560000000003},142893.38279999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":918.66120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":9899.1503999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":0},10817.811599999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":0},null,45404.394,11331.06,8189.1984000000002,0,953.17560000000003,9899.1503999999986,0,75776.978399999993,153711.19439999998,0.49298282207609989]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":77015.554799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":34836.768000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":15472.963199999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":953.17560000000003},173682.85559999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":1034.2931999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":13695.5592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":40078.401599999997},54808.254000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},null,45404.394,34836.768000000004,15472.963199999998,0,953.17560000000003,13695.5592,40078.401599999997,150441.26160000003,228491.10959999997,0.65841188247264759]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":77015.554799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":43829.783999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":17894.577600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":40280.144399999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":953.17560000000003},225377.63039999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":875.56200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":14824.0224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":92200.401599999997},107899.986,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},null,45404.394,43829.783999999992,17894.577600000001,40280.144399999997,953.17560000000003,14824.0224,92200.401599999997,255386.49959999998,333277.61639999994,0.76628758438275968]
[]
[null,{"$f":"B298+1","v":11},{"$f":"VLOOKUP(B327,OtherParams!$B$29:$E$41,3,FALSE)","v":"SEw"},{"$f":"VLOOKUP(C327,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C327","v":"SEw"},{"$f":"VLOOKUP(AA327,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"}]
[{"$f":"A329+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":2077.6091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":367.2192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":164.95079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},2609.7791999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":14.629199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},14.629199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},null,164.95079999999999,0,0,0,0,0,0,164.95079999999999,{"$f":"Q330+L330","v":2624.4083999999998},{"$f":"AA330/AB330","v":6.2852565172402286E-2}]
[{"$f":"A330+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":2293.5432000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":367.2192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":164.95079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},2825.7132000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},32.061599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},null,164.95079999999999,0,0,0,0,0,0,164.95079999999999,2857.7748000000006,5.7720013487416837E-2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":329.37599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":367.2192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":244.92959999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":784.10760000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":343.12920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":686.25840000000005},2755.02,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":38.719200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":61.670400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":0},100.3896,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":0},null,244.92959999999999,784.10760000000005,343.12920000000003,0,686.25840000000005,61.670400000000001,0,2120.0952000000002,2855.4096,0.74248374033623765]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":1256.9724000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":343.12920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":863.56079999999997},4722.1656000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":47.128799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":128.94720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":0},176.07600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":0},null,384.73919999999998,1256.9724000000001,343.12920000000003,0,863.56079999999997,128.94720000000001,0,2977.3488000000002,4898.2416000000003,0.60784033192646114]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":1320.6575999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":343.12920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":953.61360000000002},4875.9035999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":50.895599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":172.39679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":0},223.29239999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":0},null,384.73919999999998,1320.6575999999998,343.12920000000003,0,953.61360000000002,172.39679999999998,0,3174.5364,5099.1959999999999,0.62255626181068546]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":1320.6575999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":425.64840000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":1008.1007999999999},5012.91,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":53.260799999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":194.1216},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":0},247.38239999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":0},null,384.73919999999998,1320.6575999999998,425.64840000000004,0,1008.1007999999999,194.1216,0,3333.2675999999997,5260.2924000000003,0.63366583956435563]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":1320.6575999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":587.97120000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":1175.8547999999998},5342.9867999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":60.531599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":266.82960000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":0},327.36120000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":0},null,384.73919999999998,1320.6575999999998,587.97120000000007,0,1175.8547999999998,266.82960000000003,0,3736.0523999999996,5670.348,0.65887532828672946]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":1320.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":619.41959999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":1238.8391999999999},5437.3320000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":63.071999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":295.2996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":0},358.3716,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":0},null,384.73919999999998,1320.57,619.41959999999995,0,1238.8391999999999,295.2996,0,3858.8675999999996,5795.7036000000007,0.66581520835537533]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":1320.6575999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":720.42239999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":461.38920000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":1440.8447999999999},6201.8171999999986,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":71.131200000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":386.0532},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":0},457.18439999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":0},null,384.73919999999998,1320.6575999999998,720.42239999999993,461.38920000000002,1440.8447999999999,386.0532,0,4714.1064000000006,6659.0015999999987,0.7079299094927386]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1320.6575999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":758.96640000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1144.0559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1518.0203999999999},7000.2035999999989,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":72.4452},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":403.31039999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":0},475.75559999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":0},null,384.73919999999998,1320.6575999999998,758.96640000000002,1144.0559999999998,1518.0203999999999,403.31039999999996,0,5529.75,7475.9591999999993,0.73967097091701628]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":589.9860000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":1185.7536},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":1329.9431999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":6611.4348},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":2659.8863999999999},14250.768,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":125.79360000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":453.76799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":149.44559999999998},729.00720000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},null,589.9860000000001,1185.7536,1329.9431999999999,6611.4348,2659.8863999999999,453.76799999999997,149.44559999999998,12980.217599999998,14979.7752,0.866516181097297]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":100.74},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":3551.1288},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":589.9860000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":1095.7883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":1632.9515999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":7502.3268000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":3265.8155999999999},17738.737200000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":83.9208},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":438.35039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":5979.7511999999997},6502.0223999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},null,589.9860000000001,1095.7883999999999,1632.9515999999999,7502.3268000000007,3265.8155999999999,438.35039999999998,5979.7511999999997,20504.97,24240.759600000005,0.84588809667499021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B329:$B352,$S354,T329:T352)","v":387.19200000000001},{"$f":"SUMIF($B329:$B352,$S354,U329:U352)","v":1320.6575999999998},794.00639999999999,1641.0108,{"$f":"SUMIF($B329:$B352,$S354,X329:X352)","v":1588.0128},418.55279999999999,0,6149.4324000000006,8099.4959999999992,0.75923642656283818,{"$f":"AB327&\" \"&S354&\": \"&TEXT(AA354,\"0,000\")&\" GWh (\"&TEXT(AC354,\"0%\")&\" of total dom.gen.)\"","v":"Senegal 2030: 6,149 GWh (76% of total dom.gen.)"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G357","v":"Hydro"},{"$f":"H357","v":"Biomass"},{"$f":"I357","v":"Solar PV"},{"$f":"J357","v":"Solar Thermal"},"Wind",{"$f":"O357","v":"Mini Hydro"},{"$f":"P357","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A359+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":147.43079999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":158.29319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},305.72399999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":287.06519999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},287.06519999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},null,158.29319999999998,0,0,0,0,0,0,158.29319999999998,592.78919999999994,0.26703118073001331]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":184.74839999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":158.29319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":36.003599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},379.04519999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":556.17240000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":9.1104000000000003},565.28280000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":0},null,158.29319999999998,0,36.003599999999999,0,0,0,9.1104000000000003,203.40719999999999,944.32799999999997,0.21539888682745825]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":1.3139999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":815.38080000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":395.33879999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":78.927599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":209.97719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},1500.9384,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":28.382400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":31.448399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":32.411999999999999},92.242799999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":0},null,395.33879999999994,78.927599999999998,209.97719999999998,0,0,31.448399999999999,32.411999999999999,748.10399999999993,1593.1812,0.4695661736405124]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":1.3139999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":815.38080000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":1175.5044},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":108.7116},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":281.54640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},2382.4572000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":29.608799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":47.741999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":32.411999999999999},109.7628,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":0},null,1175.5044,108.7116,281.54640000000001,0,0,47.741999999999997,32.411999999999999,1645.9164000000001,2492.2200000000003,0.6604217926186291]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":1.3139999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":815.38080000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":1375.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":1070.5596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":454.29359999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},3716.8679999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":154.17600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":148.91999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":59.743200000000002},362.83920000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":0},null,1375.32,1070.5596,454.29359999999997,0,0,148.91999999999999,59.743200000000002,3108.8364000000001,4079.7071999999998,0.76202439233874442]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":1.3139999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":815.38080000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":1375.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":454.29359999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},3755.4119999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":143.4888},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":171.34559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":59.743200000000002},374.57759999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":0},null,1375.32,1109.1035999999999,454.29359999999997,0,0,171.34559999999999,59.743200000000002,3169.806,4129.9895999999999,0.76750943876468847]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":1.3139999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":242.73959999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":1713.5436},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":454.29359999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},3520.9943999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":28.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":201.5676},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":59.743200000000002},289.7808,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":0},null,1713.5436,1109.1035999999999,454.29359999999997,0,0,201.5676,59.743200000000002,3538.2515999999996,3810.7751999999996,0.92848604661854628]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":1.3139999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":242.73959999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":571.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},5550.5987999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":30.8352},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":259.64639999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":59.743200000000002},350.22479999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":0},null,3625.8516,1109.1035999999999,571.59,0,0,259.64639999999997,59.743200000000002,5625.9348,5900.8235999999997,0.95341518089102006]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":1.3139999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":242.73959999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":578.86079999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},5557.8696,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":31.798800000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":310.10399999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":59.743200000000002},401.64600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":0},null,3625.8516,1109.1035999999999,578.86079999999993,0,0,310.10399999999998,59.743200000000002,5683.6632000000009,5959.5155999999997,0.95371227822610305]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":1.3139999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":242.73959999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":578.94839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},5557.9571999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":32.1492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":319.21439999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":59.743200000000002},411.10679999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":0},null,3625.8516,1109.1035999999999,578.94839999999999,0,0,319.21439999999996,59.743200000000002,5692.8612000000003,5969.0639999999994,0.95372761960669228]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":775.87319999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":589.37279999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":1457.7515999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},6448.8491999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":15.0672},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":361.52520000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":1008.3635999999998},1384.9559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},null,3625.8516,775.87319999999988,589.37279999999998,1457.7515999999998,0,361.52520000000004,1008.3635999999998,7818.7379999999994,7833.8051999999998,0.99807664351929504]
[]
[null,{"$f":"B356+1","v":13},{"$f":"VLOOKUP(B385,OtherParams!$B$29:$E$41,3,FALSE)","v":"TBw"},{"$f":"VLOOKUP(C385,OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C385","v":"TBw"},{"$f":"VLOOKUP(AA385,OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G386","v":"Hydro"},{"$f":"H386","v":"Biomass"},{"$f":"I386","v":"Solar PV"},{"$f":"J386","v":"Solar Thermal"},"Wind",{"$f":"O386","v":"Mini Hydro"},{"$f":"P386","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A387+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":19.972799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},110.81399999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":63.685200000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},63.685200000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},null,90.841199999999986,0,0,0,0,0,0,90.841199999999986,{"$f":"Q388+L388","v":174.4992},{"$f":"AA388/AB388","v":0.520582329317269}]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":52.56},389.99520000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":112.3032},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":58.604400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":0},170.9076,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":0},null,90.841199999999986,202.53120000000001,43.8,0,52.56,58.604400000000005,0,448.33679999999998,560.90280000000007,0.79931282211463361]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":3373.0379999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":52.56},3762.7703999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":77.7012},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":66.137999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":0},143.83920000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":0},null,90.841199999999986,202.53120000000001,43.8,0,52.56,66.137999999999991,0,455.87039999999996,3906.6095999999993,0.11669208000717554]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":3373.0379999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":52.56},3762.7703999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":72.094800000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":71.394000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":0},143.48880000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":0},null,90.841199999999986,202.53120000000001,43.8,0,52.56,71.394000000000005,0,461.12639999999999,3906.2591999999995,0.11804808037316111]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":3373.0379999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":52.56},4000.0787999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":66.400800000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":79.453199999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":0},145.85399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,52.56,79.453199999999995,0,706.49400000000003,4145.9327999999996,0.17040652467883707]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":3320.1275999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":52.56},3947.1684,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":60.9696},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":84.008399999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":0},144.97800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,52.56,84.008399999999995,0,711.04919999999993,4092.1464000000001,0.17375947253500018]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":52.56},627.30359999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":55.626000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":91.279200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":0},146.90520000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,52.56,91.279200000000003,0,718.31999999999994,774.2088,0.92781172210907437]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":52.56},627.30359999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":57.640799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":98.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":0},156.1908,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,52.56,98.55,0,725.59079999999994,783.49439999999993,0.92609570661896246]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":52.56},627.30359999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":60.356400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":116.1576},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":0},176.51400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,52.56,116.1576,0,743.19839999999999,803.81759999999997,0.92458587619877941]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":52.56},627.30359999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":63.422400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":131.9256},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":0},195.34800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,52.56,131.9256,0,758.96640000000002,822.65159999999992,0.92258545415823678]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":52.56},627.30359999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":66.575999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":146.0292},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":0},212.6052,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,52.56,146.0292,0,773.06999999999994,839.90879999999993,0.92042136003337505]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":415.92479999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":52.56},840.69719999999984,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":66.400800000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":169.41839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":0},235.8192,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":0},null,328.14960000000002,415.92479999999995,43.8,0,52.56,169.41839999999999,0,1009.8527999999999,1076.5163999999997,0.93807470095207113]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":849.89519999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":554.85839999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":52.56},1785.7260000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":70.60560000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":190.35480000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":0},260.96040000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":0},null,328.14960000000002,849.89519999999993,554.85839999999996,0,52.56,190.35480000000001,0,1975.8179999999998,2046.6864,0.96537407978085932]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":1312.6859999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":751.87079999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":52.56},2445.5291999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":70.342800000000011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":208.13760000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":0},278.48040000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":0},null,328.14960000000002,1312.6859999999999,751.87079999999992,0,52.56,208.13760000000002,0,2653.404,2724.0095999999994,0.97408026755852861]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":1804.4724000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":797.42279999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":52.56},2982.8676,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":70.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":238.3596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":0},308.43959999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":0},null,328.14960000000002,1804.4724000000001,797.42279999999994,0,52.56,238.3596,0,3220.9643999999998,3291.3072000000002,0.97862770147982525]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":2325.1668},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":845.51519999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":52.56},3551.6543999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":69.8172},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":265.34039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":0},335.1576,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":0},null,328.14960000000002,2325.1668,845.51519999999994,0,52.56,265.34039999999999,0,3816.732,3886.8119999999999,0.98196979941401852]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":24.703199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":2874.7692000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":895.88519999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":52.56},4176.0672000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":69.729600000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":294.59880000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":0},364.32840000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":0},null,328.14960000000002,2874.7692000000002,895.88519999999994,0,52.56,294.59880000000004,0,4445.9628000000002,4540.3956000000007,0.97920163608651178]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":9.1980000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":3453.3672000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":909.02519999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":52.56},4752.3,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":74.459999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":322.28039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":261.5736},658.31399999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":0},null,328.14960000000002,3453.3672000000001,909.02519999999993,0,52.56,322.28039999999999,261.5736,5326.9560000000001,5410.6140000000005,0.98453816886586243]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":48.267599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":925.05600000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":11.6508},5507.6747999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":89.527200000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":342.51600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":261.5736},693.61680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},null,328.14960000000002,4194.5508,925.05600000000004,0,11.6508,342.51600000000002,261.5736,6063.4967999999999,6201.2915999999996,0.9777796612563745]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":36.178799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":1056.018},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},5987.7228000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":35.477999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":632.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":5455.9908000000005},6124.3788000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,1056.018,0,0,632.91,5455.9908000000005,12040.444800000001,12112.101600000002,0.99408386732819343]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":6421.9560000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":1920.0168000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":1019.4012},14256.9,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":93.469200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":1119.0023999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":10252.441199999999},11464.912799999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,1920.0168000000001,0,1019.4012,1119.0023999999999,10252.441199999999,19206.387600000002,25721.8128,0.74669650033375567]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B387:$B410,$S412,T387:T410)","v":328.14960000000002},{"$f":"SUMIF($B387:$B410,$S412,U387:U410)","v":3453.3672000000001},909.02519999999993,0,{"$f":"SUMIF($B387:$B410,$S412,X387:X410)","v":52.56},322.28039999999999,261.5736,5326.9560000000001,5410.6140000000005,0.98453816886586243,{"$f":"AB385&\" \"&S412&\": \"&TEXT(AA412,\"0,000\")&\" GWh (\"&TEXT(AC412,\"0%\")&\" of total dom.gen.)\"","v":"Togo/Benin 2030: 5,327 GWh (98% of total dom.gen.)"}]
[]
[]
[]
[]
[]
[null,null,"New Capacity Additions"]
[]
[null,null,null,"BUw"]
[null,null,"Cent.",{"$f":"$D$420&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D421,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":0},1]

{"sheet":"Sum","index":6,"n_rows":153,"n_cols":55,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[null,null,"C","O","G","N","H","B","S","T","W","Total","I","Exp",null,"*","O","B","H","S",null,"Z"]
[null,"RE",0,0,0,0,0,1,1,1,1,null,null,null,null,null,0,1,1,1]
[null,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Burkina"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,1,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"Electricity Energy Balance",null,null,null,null,null,"BUR","CIV","GAM","GHA","GUI","GBI","LIB","MAL","NIG","NGA","SEN","SIE","TBN"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie","Pertes (GWh)","Pertes (%)","RE share","w RE","W Dom share"]
[null,null,"Cent.",{"$f":"C4&\"SecElcOut\"","v":"BUwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":280},1,null,null,null,null,null,null,{"$f":"C4&\"FinaleElc\"","v":"BUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),M8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":478},3,null,"Decent.",{"$f":"$C$4&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":313},2]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C9","v":"Coal"},{"$f":"D9","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind",{"$f":"O9","v":"Net Imports"},{"$f":"Q9","v":"Dist. Oil"},"Dist. Biomass","Mini Hydro","Dist.Solar PV","Final Demand","Total"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A10,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":7667.9784},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":28499.784},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":10406.529599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"SUM(C10:K10)","v":46814.140799999994},{"$f":"TransRaw!DQ9*8.76","v":3499.4448000000002},{"$f":"TransRaw!DQ36*8.76","v":3604.1268},{"$f":"MAX(0,M10-N10)","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A10,1,1,50)))*8.76","v":39195.744000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":1441.4580000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"SUM(Q10:T10)","v":1441.4580000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"U10+L10+O10-P10","v":9059.8547999999864},{"$f":"W10/(L10+O10)","v":0.1935281657460215},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0},{"$f":"(SUMPRODUCT($C$2:$K$2,C10:K10)*(1-X10)+SUMPRODUCT($Q$2:$T$2,Q10:T10))/P10","v":0},{"$f":"(L10*(1-X10)+U10)/P10","v":1},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0},null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$10:$B$33,$AM10,C$10:C$33)","v":239.84879999999998},{"$f":"SUMIF($B$10:$B$33,$AM10,D$10:D$33)","v":7667.9784},28499.784,0,10406.529599999998,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM10,O$10:O$33)","v":0},{"$f":"SUMIF($B$10:$B$33,$AM10,Q$10:Q$33)","v":1441.4580000000001},0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM10,P$10:P$33)","v":39195.744000000006},{"$f":"SUM(AN10:BA10)","v":48255.598799999992}]
[{"$f":"A10+1","v":5},2011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":6379.2948000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":47270.098799999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":10406.529599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"SUM(C11:K11)","v":64295.771999999997},{"$f":"TransRaw!DQ10*8.76","v":9698.2836000000007},{"$f":"TransRaw!DQ37*8.76","v":9957.6671999999999},{"$f":"MAX(0,M11-N11)","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A11,1,1,50)))*8.76","v":54206.004000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":1376.9844000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"SUM(Q11:T11)","v":1376.9844000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"U11+L11+O11-P11","v":11466.752399999998},{"$f":"W11/(L11+O11)","v":0.17834380151777318},0,0,{"$f":"(L11*(1-X11)+U11)/P11","v":1},null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"SUMIF($B$10:$B$33,$AM11,C$10:C$33)","v":2471.4587999999999},5.2559999999999993,103922.6832,0,34499.508000000002,3629.7060000000001,1622.0016000000003,0,2719.1916000000001,{"$f":"SUMIF($B$10:$B$33,$AM11,O$10:O$33)","v":0},1513.5528000000002,0,4019.9640000000004,76.124399999999994,{"$f":"SUMIF($B$10:$B$33,$AM11,P$10:P$33)","v":136658.628},{"$f":"SUM(AN11:BA11)","v":154479.44640000002}]
[{"$f":"A11+1","v":6},2012,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":6491.5980000000018},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":68002.653600000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":10406.529599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":224.86920000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":87.6},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":2.6279999999999997},85455.727200000008,{"$f":"TransRaw!DQ11*8.76","v":9190.7291999999998},{"$f":"TransRaw!DQ38*8.76","v":9435.6587999999992},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A12,1,1,50)))*8.76","v":72672.959999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":1518.2831999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},1518.2831999999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},14301.050400000022,0.16735040316876526,3.6228891659800932E-3,3.6102225166368754E-3,1,null,null,null,null,null,null,null,null,null,null,null,2030,2912.8751999999999,5.2559999999999993,104380.21799999999,0,70186.872000000003,25226.6976,16643.036399999997,6638.5032000000001,3548.7636000000002,{"$f":"SUMIF($B$10:$B$33,$AM12,O$10:O$33)","v":0},1568.3904,0,12829.720799999999,3695.0556000000006,225716.29199999996,{"$f":"SUM(AN12:BA12)","v":247635.38879999999}]
[7,2013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":3489.5459999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":76682.236800000013},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":10588.4748},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":487.2312},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":136.39320000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":55.187999999999995},91678.918799999999,{"$f":"TransRaw!DQ12*8.76","v":13173.988800000001},{"$f":"TransRaw!DQ39*8.76","v":13544.624400000001},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A13,1,1,50)))*8.76","v":78638.52},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":1827.1608000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":13.6656},1840.8264000000001,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":0},14881.225200000001,0.16231894305455094,7.4046181212221694E-3,7.4046903311465809E-3,1,null,null,null,null,null,null,null,null,null,null,null,2040,2793.3011999999999,0,97873.727999999988,0,71487.469200000021,53580.6276,25995.825600000004,18841.884000000002,4375.4448000000002,{"$f":"SUMIF($B$10:$B$33,$AM13,O$10:O$33)","v":0},1491.6528000000003,0,17852.179199999999,78250.013999999996,348030.42,{"$f":"SUM(AN13:BA13)","v":372542.12640000007}]
[8,2014,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":2240.8955999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":81881.384399999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":10625.88},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":1430.0700000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":331.56599999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":1153.2540000000001},97902.89880000001,{"$f":"TransRaw!DQ13*8.76","v":11912.110799999999},{"$f":"TransRaw!DQ40*8.76","v":12284.6736},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A14,1,1,50)))*8.76","v":85446.791999999987},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":1235.2475999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":1249.7892000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":25.929600000000001},2510.9663999999998,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":0},14967.073200000028,0.15287671134820399,4.173336811259408E-2,4.382832772537832E-2,1,null,null,null,null,null,null,null,null,null,null,null,2050,402.96,0,140562.6096,0,71487.469200000021,63581.218799999988,34320.5412,71163.699599999993,7822.4171999999999,{"$f":"SUMIF($B$10:$B$33,$AM14,O$10:O$33)","v":0},1433.2235999999998,0,20149.927199999998,167040.67319999996,544627.59600000002,{"$f":"SUM(AN14:BA14)","v":577964.73959999997}]
[9,2015,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":354.5172},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":87916.060799999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":11672.524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":1874.8152000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":712.80119999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":2439.3096},104970.02879999999,{"$f":"TransRaw!DQ14*8.76","v":9644.9351999999999},{"$f":"TransRaw!DQ41*8.76","v":9959.7695999999996},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A15,1,1,50)))*8.76","v":92342.66399999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":1216.326},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":1471.9428},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":30.8352},2719.1039999999998,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":0},15346.468800000002,0.14619857663600075,6.0634753296109754E-2,6.2752949968451169E-2,1]
[10,2016,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":1873.7639999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":811.2636},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":95776.233599999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":11757.847199999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":2323.7651999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":1357.8},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":2550.6492000000003},116451.32279999999,{"$f":"TransRaw!DQ15*8.76","v":22683.932400000002},{"$f":"TransRaw!DQ42*8.76","v":23360.379600000004},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A16,1,1,50)))*8.76","v":103333.83599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":1257.1476000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":1976.8692000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":44.851199999999999},3278.8680000000004,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":0},16396.354800000016,0.14080007341917472,6.893779041735229E-2,7.1384541989866351E-2,1,null,null,null,null,null,null,null,null,null,null,null,"Shares"]
[11,2017,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":1873.7639999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":92433.680400000012},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":22530.194400000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":2365.7255999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":1429.3691999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":2588.9304000000002},123226.92000000003,{"$f":"TransRaw!DQ16*8.76","v":27162.570000000003},{"$f":"TransRaw!DQ43*8.76","v":27908.396399999994},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A17,1,1,50)))*8.76","v":110308.548},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":1275.7187999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":2491.4315999999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":44.851199999999999},3812.0015999999996,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":0},16730.373600000035,0.13576882064406082,7.0217126276361563E-2,7.3009359416407474E-2,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM10","v":2010},{"$f":"AN10/$BC10","v":4.9703828356596836E-3},0.15890339340271539,0.59060056674708605,0,0.21565434599891442,0,0,0,0,0,2.9871311015624583E-2,0,0,0]
[12,2018,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":2471.4587999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":94583.734799999991},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":25767.0144},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":3426.5616},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":1438.5672},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":2629.1387999999997},130321.7316,{"$f":"TransRaw!DQ17*8.76","v":24451.612799999999},{"$f":"TransRaw!DQ44*8.76","v":25113.343199999999},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A18,1,1,50)))*8.76","v":117682.71600000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":1307.9556},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":2953.4339999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":44.851199999999999},4306.2407999999996,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":0},16945.256399999984,0.13002632939232664,7.7937390075407537E-2,8.0879342489751482E-2,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM11","v":2020},{"$f":"AN11/$BC11","v":1.5998625432671148E-2},3.402394378337181E-5,0.67272822127358423,0,0.22332749633675539,2.3496368511066852E-2,1.0499789051548544E-2,0,1.760228731632741E-2,0,9.7977616781516376E-3,0,2.6022646336982213E-2,4.927801191291684E-4]
[13,2019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":2471.4587999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":102221.66639999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":27849.791999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":3531.8568},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":1622.0016000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":2671.9751999999999},140374.00679999997,{"$f":"TransRaw!DQ18*8.76","v":21335.330399999999},{"$f":"TransRaw!DQ45*8.76","v":22027.720799999999},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A19,1,1,50)))*8.76","v":127734.81599999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":1345.0979999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":3414.9983999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":58.166399999999996},4818.2627999999995,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":0},17457.453600000008,0.12436386192831828,7.7820936549365713E-2,8.0837377263655405E-2,1,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"AN12/$BC12","v":1.1762758199122144E-2},2.1224753156120792E-5,0.42150767911569187,0,0.28342827872911841,0.10187032524811737,6.7207827122970548E-2,2.6807570727952437E-2,1.4330599585126827E-2,0,6.3334663417864458E-3,0,5.1808914962318986E-2,1.4921355214638858E-2]
[14,2020,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":2471.4587999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":103922.6832},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":34499.508000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":3629.7060000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":1622.0016000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":2719.1916000000001},148869.8052,{"$f":"TransRaw!DQ19*8.76","v":24205.982399999994},{"$f":"TransRaw!DQ46*8.76","v":24923.075999999997},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A20,1,1,50)))*8.76","v":136658.628},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":1513.5528000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":4019.9640000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":76.124399999999994},5609.6412,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":0},17820.818400000018,0.11970740726138882,7.8113871335054194E-2,8.1318041062333243E-2,1,null,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"AN13/$BC13","v":7.4979472173861503E-3},0,0.26271855198172289,0,0.19189096785055557,0.14382434576665903,6.9779559834498225E-2,5.0576519176704839E-2,1.1744832302004059E-2,0,4.0039842323721705E-3,0,4.7919893979538941E-2,0.21004339765855801]
[15,2021,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":2471.4587999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":105920.40119999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":40953.350399999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":3787.9115999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":1751.7372000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":2773.6787999999997},157663.79399999997,{"$f":"TransRaw!DQ20*8.76","v":21928.2948},{"$f":"TransRaw!DQ47*8.76","v":22557.788400000005},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A21,1,1,50)))*8.76","v":145608.72},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":1579.0775999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":4718.1360000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":80.504400000000004},6377.7179999999998,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":0},18432.791999999958,0.11691201595719536,7.9930792152171845E-2,8.3374403064400318E-2,1,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"AN14/$BC14","v":6.9720516216764726E-4},0,0.24320274225946914,0,0.12368828805970991,0.1100088196453014,5.9381721493516525E-2,0.1231280988685421,1.3534419427409652E-2,0,2.4797768822227991E-3,0,3.4863592567853596E-2,0.28901533563380716]
[16,2022,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":2471.4587999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":106809.62880000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":47745.854399999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":3976.2516000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":1860.7116000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":2826.5016000000001},165695.66279999999,{"$f":"TransRaw!DQ21*8.76","v":19342.693200000002},{"$f":"TransRaw!DQ48*8.76","v":19906.136400000003},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A22,1,1,50)))*8.76","v":153773.03999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":1522.7508},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":5404.2191999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":84.621600000000001},7011.5915999999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":0},18934.214400000026,0.11427103208400954,8.1943897777579405E-2,8.5595775019343553E-2,1.0000000000000002]
[17,2023,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":2471.4587999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":106467.5508},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":54200.31},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":5784.4907999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":2389.9908000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":2882.1275999999998},174201.18479999999,{"$f":"TransRaw!DQ22*8.76","v":20461.3452},{"$f":"TransRaw!DQ49*8.76","v":21084.882000000001},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A23,1,1,50)))*8.76","v":162407.772},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":1532.6496},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":6141.0227999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":104.33159999999999},7778.0039999999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":0},19571.416799999977,0.1123495045252986,9.5076605814609513E-2,9.8885409465811411E-2,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN9","v":"Coal"},{"$f":"AO9","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Net Imports","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV"]
[18,2024,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":2471.4587999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":107132.60999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":58582.938000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":6892.3680000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":5073.5292000000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":2941.4327999999996},183099.59279999998,{"$f":"TransRaw!DQ23*8.76","v":19989.794399999999},{"$f":"TransRaw!DQ50*8.76","v":20605.534800000001},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A24,1,1,50)))*8.76","v":171546.20399999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":1507.2456000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":6979.3548000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":110.9892},8597.5895999999993,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":0},20150.978400000022,0.11005474174926741,0.11475220305585464,0.11866803911719841,1,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$10:$B$33,$AM24,C$10:C$33)","v":239.84879999999998},{"$f":"SUMIF($B$10:$B$33,$AM24,D$10:D$33)","v":7667.9784},28499.784,0,10406.529599999998,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM24,O$10:O$33)","v":0},{"$f":"SUMIF($B$10:$B$33,$AM24,Q$10:Q$33)","v":1441.4580000000001},0,0,0]
[19,2025,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":2471.4587999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":107052.28079999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":63387.272399999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":8296.5959999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":8197.0823999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":3.3287999999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":3128.6339999999996},192541.90919999994,{"$f":"TransRaw!DQ24*8.76","v":20349.655200000001},{"$f":"TransRaw!DQ51*8.76","v":21015.853200000001},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A25,1,1,50)))*8.76","v":181222.50000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":1515.6552000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":7855.7051999999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":114.318},9485.6783999999989,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":0},20805.087599999912,0.10805485250688435,0.13659354510848995,0.14057315529131847,1,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"SUMIF($B$10:$B$33,$AM25,C$10:C$33)","v":0},354.5172,87916.060799999992,0,11672.524799999999,1874.8152000000002,712.80119999999999,0,2439.3096,{"$f":"SUMIF($B$10:$B$33,$AM25,O$10:O$33)","v":0},1216.326,0,1471.9428,30.8352]
[20,2026,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":2538.9108000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":105944.31600000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":68574.944400000008},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":9784.0439999999981},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":11470.519200000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":38.105999999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":3207.2988},201563.39520000003,{"$f":"TransRaw!DQ25*8.76","v":18862.47},{"$f":"TransRaw!DQ52*8.76","v":19524.638399999996},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A26,1,1,50)))*8.76","v":190759.51199999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":1510.0488},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":8783.3891999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":209.364},10502.802,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":0},21306.685200000036,0.10570711601111209,0.15793521854127912,0.161999262402996,1,null,null,null,null,null,null,null,null,null,null,null,2030,2912.8751999999999,5.2559999999999993,104380.21799999999,0,70186.872000000003,25226.6976,16643.036399999997,6638.5032000000001,3548.7636000000002,0,1568.3904,0,12829.720799999999,3695.0556000000006]
[21,2027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":2912.8751999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":107563.3392},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":69131.3796},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":14053.142399999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":12836.8164},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":463.14120000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":3289.8180000000002},210255.76800000001,{"$f":"TransRaw!DQ26*8.76","v":17437.831200000004},{"$f":"TransRaw!DQ53*8.76","v":18062.243999999999},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A27,1,1,50)))*8.76","v":200455.95599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":1508.3844000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":9978.9539999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":366.34319999999997},11853.6816,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":0},21653.493600000045,0.10298644268346561,0.18454061848253753,0.18873178346339015,1,null,null,null,null,null,null,null,null,null,null,null,2050,402.96,0,140562.6096,0,71487.469200000021,63581.218799999988,34320.5412,71163.699599999993,7822.4171999999999,0,1433.2235999999998,0,20149.927199999998,167040.67319999996]
[22,2028,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":2912.8751999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":107401.10399999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":69728.461200000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":20353.859999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":14138.727599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":1496.2080000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":3375.3155999999994},219411.8076,{"$f":"TransRaw!DQ27*8.76","v":18645.66},{"$f":"TransRaw!DQ54*8.76","v":19292.673600000002},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A28,1,1,50)))*8.76","v":210263.652},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":1522.8384000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":11001.421199999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":441.94199999999995},12966.201599999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":0},22114.357199999999,0.10078927584569974,0.21864149096944754,0.22276790920497469,1]
[23,2029,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":2912.8751999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":107211.44999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":69728.461200000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":24335.1924},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":15430.1268},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":4102.1327999999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":3468.3467999999993},227193.84119999997,{"$f":"TransRaw!DQ28*8.76","v":18443.216399999998},{"$f":"TransRaw!DQ55*8.76","v":19060.621199999998},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A29,1,1,50)))*8.76","v":220159.82399999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":1496.9963999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":12045.525600000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":1730.5379999999998},15273.060000000001,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":0},22307.0772,9.8185219644061392E-2,0.25204208119767896,0.25646907583735584,1]
[24,2030,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":2912.8751999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":104380.21799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":70186.872000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":25226.6976},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":16643.036399999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":6638.5032000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":3548.7636000000002},229542.22199999998,{"$f":"TransRaw!DQ29*8.76","v":18460.736400000002},{"$f":"TransRaw!DQ56*8.76","v":19053.700799999999},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A30,1,1,50)))*8.76","v":225716.29199999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":1568.3904},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":12829.720799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":3695.0556000000006},18093.166799999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":0},21919.096800000028,9.5490479307114268E-2,0.27694659286112505,0.28181762458829146,1]
[25,2031,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":2912.8751999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":4.5552000000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":101367.216},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":70415.332800000018},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":26824.696799999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":22225.521599999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":7303.7375999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":3414.2975999999999},234468.2328,{"$f":"TransRaw!DQ30*8.76","v":18185.146800000002},{"$f":"TransRaw!DQ57*8.76","v":18764.095199999996},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A31,1,1,50)))*8.76","v":235539.75600000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":1533.2628},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":13350.678},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":8400.9275999999991},23284.868399999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":0},22213.345199999952,9.4739252881851171E-2,0.31627110913690137,0.32205798628696453,1]
[26,2040,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":2793.3011999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":97873.727999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":71487.469200000021},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":53580.6276},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":25995.825600000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":18841.884000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":4375.4448000000002},274948.28040000005,{"$f":"TransRaw!DQ31*8.76","v":38001.405599999998},{"$f":"TransRaw!DQ58*8.76","v":39309.799200000001},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A32,1,1,50)))*8.76","v":348030.42},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":1491.6528000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":17852.179199999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":78250.013999999996},97593.84599999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":0},24511.706400000083,8.9150244418113769E-2,0.5338885487179631,0.54515890998849381,0.99999999999999978]
[27,2050,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":402.96},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":140562.6096},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":71487.469200000021},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":63581.218799999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":34320.5412},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":71163.699599999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":7822.4171999999999},389340.91560000001,{"$f":"TransRaw!DQ32*8.76","v":47045.667600000001},{"$f":"TransRaw!DQ59*8.76","v":48682.210800000008},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A33,1,1,50)))*8.76","v":544627.59600000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":1433.2235999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":20149.927199999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":167040.67319999996},188623.82399999996,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":0},33337.143599999952,8.5624557461743314E-2,0.62993198763643055,0.64068095996489416,1]
[]
[]
[null,null,"Capacity Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent. Cap","Imports Cap","Exports Cap","Pointe","Marge de reserve","Petrole","Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","Backstop"]
[null,null,"Cent.",{"$f":"$C$4&\"SecTotCap\"","v":"BUwSecTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":346},1,null,null,null,null,null,null,null,{"$f":"$C$4&\"TerTotCap\"","v":"BUwTerTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),N39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":379},2,"Decent.","SENTerTotCap",{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":0}]
["MW",null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro",{"$f":"OFFSET(H$6,lang,0)","v":"Biomass"},"Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN23","v":"Coal"},{"$f":"AO23","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Import/Export Cap","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Peak Cent. Sys."]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A41,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":1431.1299999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":4831.5299999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":3076.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"SUM(C41:K41)","v":9371.2199999999993},{"$f":"TransRaw!DQ63","v":3838.4},{"$f":"M41","v":3838.4},{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A41,1)+OFFSET(RawCIw!$C$1,$O$39+$A41,1)+OFFSET(RawGAw!$C$1,$O$39+$A41,1)+OFFSET(RawGHw!$C$1,$O$39+$A41,1)+OFFSET(RawGUw!$C$1,$O$39+$A41,1)+OFFSET(RawGBw!$C$1,$O$39+$A41,1)+OFFSET(RawLIw!$C$1,$O$39+$A41,1)+OFFSET(RawMAw!$C$1,$O$39+$A41,1)+OFFSET(RawNIw!$C$1,$O$39+$A41,1)+OFFSET(RawNGw!$C$1,$O$39+$A41,1)+OFFSET(RawSEw!$C$1,$O$39+$A41,1)+OFFSET(RawSIw!$C$1,$O$39+$A41,1)+OFFSET(RawTBw!$C$1,$O$39+$A41,1))/(1-X10)","v":9753.2854414886788},{"$f":"L41/O41-1","v":-3.9172999065878233E-2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":1115.21},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},{"$f":"SUM(Q41:T41)","v":1115.21},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$41:$B$64,$AM41,C$41:C$64)","v":32},1431.1299999999999,4831.5299999999988,0,3076.56,0,0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM41,M$41:M$64)","v":3838.4},{"$f":"SUMIF($B$41:$B$64,$AM41,Q$41:Q$64)","v":1115.21},0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM41,O$41:O$64)","v":9753.2854414886788}]
[{"$f":"A41+1","v":5},2011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":1717.63},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":7864.5299999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":3076.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"SUM(C42:K42)","v":12690.72},{"$f":"TransRaw!DQ64","v":3838.4},{"$f":"M42","v":3838.4},{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A42,1)+OFFSET(RawCIw!$C$1,$O$39+$A42,1)+OFFSET(RawGAw!$C$1,$O$39+$A42,1)+OFFSET(RawGHw!$C$1,$O$39+$A42,1)+OFFSET(RawGUw!$C$1,$O$39+$A42,1)+OFFSET(RawGBw!$C$1,$O$39+$A42,1)+OFFSET(RawLIw!$C$1,$O$39+$A42,1)+OFFSET(RawMAw!$C$1,$O$39+$A42,1)+OFFSET(RawNIw!$C$1,$O$39+$A42,1)+OFFSET(RawNGw!$C$1,$O$39+$A42,1)+OFFSET(RawSEw!$C$1,$O$39+$A42,1)+OFFSET(RawSIw!$C$1,$O$39+$A42,1)+OFFSET(RawTBw!$C$1,$O$39+$A42,1))/(1-X11)","v":11710.299292786423},{"$f":"L42/O42-1","v":8.3722941890777891E-2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":2331.1899999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},{"$f":"SUM(Q42:T42)","v":2331.1899999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,330.3,1817.02,27218.539999999997,0,10532.230000000001,679.0100000000001,741.1400000000001,0,1059.6999999999998,{"$f":"SUMIF($B$41:$B$64,$AM42,M$41:M$64)","v":14387.160000000002},2776.58,0,1074.54,43.18,{"$f":"SUMIF($B$41:$B$64,$AM42,O$41:O$64)","v":23527.847639347252}]
[{"$f":"A42+1","v":6},2012,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":1947.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":12230.529999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":3076.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":30},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":40},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":1},17358.059999999998,{"$f":"TransRaw!DQ65","v":4478.3999999999996},4478.3999999999996,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A43,1)+OFFSET(RawCIw!$C$1,$O$39+$A43,1)+OFFSET(RawGAw!$C$1,$O$39+$A43,1)+OFFSET(RawGHw!$C$1,$O$39+$A43,1)+OFFSET(RawGUw!$C$1,$O$39+$A43,1)+OFFSET(RawGBw!$C$1,$O$39+$A43,1)+OFFSET(RawLIw!$C$1,$O$39+$A43,1)+OFFSET(RawMAw!$C$1,$O$39+$A43,1)+OFFSET(RawNIw!$C$1,$O$39+$A43,1)+OFFSET(RawNGw!$C$1,$O$39+$A43,1)+OFFSET(RawSEw!$C$1,$O$39+$A43,1)+OFFSET(RawSIw!$C$1,$O$39+$A43,1)+OFFSET(RawTBw!$C$1,$O$39+$A43,1))/(1-X12)","v":15119.589378185527},0.14805101949687383,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":3128.9900000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},3128.9900000000002,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,389.59000000000003,1409.9899999999998,26176.52,0,19106.16,5606.4699999999993,7604.57,2112.8999999999996,1375.35,14431.660000000002,2862.5299999999997,0,3543.4500000000003,1856.5799999999997,37159.85208674473]
[7,2013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":2041.8600000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":13998.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":3460.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":65},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":62.29},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":21},19681.04,{"$f":"TransRaw!DQ66","v":6452.4},6452.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A44,1)+OFFSET(RawCIw!$C$1,$O$39+$A44,1)+OFFSET(RawGAw!$C$1,$O$39+$A44,1)+OFFSET(RawGHw!$C$1,$O$39+$A44,1)+OFFSET(RawGUw!$C$1,$O$39+$A44,1)+OFFSET(RawGBw!$C$1,$O$39+$A44,1)+OFFSET(RawLIw!$C$1,$O$39+$A44,1)+OFFSET(RawMAw!$C$1,$O$39+$A44,1)+OFFSET(RawNIw!$C$1,$O$39+$A44,1)+OFFSET(RawNGw!$C$1,$O$39+$A44,1)+OFFSET(RawSEw!$C$1,$O$39+$A44,1)+OFFSET(RawSIw!$C$1,$O$39+$A44,1)+OFFSET(RawTBw!$C$1,$O$39+$A44,1))/(1-X13)","v":16012.896422550377},0.22907433362798191,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":3309.1},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":7.8000000000000007},3316.9,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,373.53,223.64000000000001,16056.37,0,19598.710000000003,12066.07,10450.919999999998,5160.42,1593.7199999999998,17630.84,314.01000000000005,0,4456.9699999999993,38439.789999999994,48359.391579196665]
[8,2014,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":1886.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":14584.230000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":3466.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":258.8},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":151.47},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":447.17999999999995},20826.260000000002,{"$f":"TransRaw!DQ67","v":6452.4},6452.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A45,1)+OFFSET(RawCIw!$C$1,$O$39+$A45,1)+OFFSET(RawGAw!$C$1,$O$39+$A45,1)+OFFSET(RawGHw!$C$1,$O$39+$A45,1)+OFFSET(RawGUw!$C$1,$O$39+$A45,1)+OFFSET(RawGBw!$C$1,$O$39+$A45,1)+OFFSET(RawLIw!$C$1,$O$39+$A45,1)+OFFSET(RawMAw!$C$1,$O$39+$A45,1)+OFFSET(RawNIw!$C$1,$O$39+$A45,1)+OFFSET(RawNGw!$C$1,$O$39+$A45,1)+OFFSET(RawSEw!$C$1,$O$39+$A45,1)+OFFSET(RawSIw!$C$1,$O$39+$A45,1)+OFFSET(RawTBw!$C$1,$O$39+$A45,1))/(1-X14)","v":16803.669773563626},0.23938760286547134,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":3425.4700000000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":303.80000000000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":14.8},3744.0700000000011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,65.599999999999994,58,29060.03,0,19598.710000000003,14183.689999999999,15681.91,16786.990000000002,3487.79,18245.32,0,0,4658.0600000000004,48494.48,71850.682929130868]
[9,2015,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":1873.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":17489.29},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":4008.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":360.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":325.66999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":953.20999999999992},25010.46,{"$f":"TransRaw!DQ68","v":10354.4},10354.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A46,1)+OFFSET(RawCIw!$C$1,$O$39+$A46,1)+OFFSET(RawGAw!$C$1,$O$39+$A46,1)+OFFSET(RawGHw!$C$1,$O$39+$A46,1)+OFFSET(RawGUw!$C$1,$O$39+$A46,1)+OFFSET(RawGBw!$C$1,$O$39+$A46,1)+OFFSET(RawLIw!$C$1,$O$39+$A46,1)+OFFSET(RawMAw!$C$1,$O$39+$A46,1)+OFFSET(RawNIw!$C$1,$O$39+$A46,1)+OFFSET(RawNGw!$C$1,$O$39+$A46,1)+OFFSET(RawSEw!$C$1,$O$39+$A46,1)+OFFSET(RawSIw!$C$1,$O$39+$A46,1)+OFFSET(RawTBw!$C$1,$O$39+$A46,1))/(1-X15)","v":17832.483740787804},0.40252251809399864,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":3493.46},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":355.96000000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":17.579999999999998},3867,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":0}]
[10,2016,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":250},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":1875.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":20282.189999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":4034.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":462.7},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":620.37999999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":995.57999999999993},28520.840000000004,{"$f":"TransRaw!DQ69","v":10545.16},10545.16,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A47,1)+OFFSET(RawCIw!$C$1,$O$39+$A47,1)+OFFSET(RawGAw!$C$1,$O$39+$A47,1)+OFFSET(RawGHw!$C$1,$O$39+$A47,1)+OFFSET(RawGUw!$C$1,$O$39+$A47,1)+OFFSET(RawGBw!$C$1,$O$39+$A47,1)+OFFSET(RawLIw!$C$1,$O$39+$A47,1)+OFFSET(RawMAw!$C$1,$O$39+$A47,1)+OFFSET(RawNIw!$C$1,$O$39+$A47,1)+OFFSET(RawNGw!$C$1,$O$39+$A47,1)+OFFSET(RawSEw!$C$1,$O$39+$A47,1)+OFFSET(RawSIw!$C$1,$O$39+$A47,1)+OFFSET(RawTBw!$C$1,$O$39+$A47,1))/(1-X16)","v":19363.409475844444},0.47292448861236513,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":3588.82},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":518.87},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":25.58},4133.2700000000004,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":0}]
[11,2017,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":250},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":1872.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":22301.46},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":7314.17},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":472.28999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":653.09999999999991},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":1010.1499999999999},33873.19,{"$f":"TransRaw!DQ70","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A48,1)+OFFSET(RawCIw!$C$1,$O$39+$A48,1)+OFFSET(RawGAw!$C$1,$O$39+$A48,1)+OFFSET(RawGHw!$C$1,$O$39+$A48,1)+OFFSET(RawGUw!$C$1,$O$39+$A48,1)+OFFSET(RawGBw!$C$1,$O$39+$A48,1)+OFFSET(RawLIw!$C$1,$O$39+$A48,1)+OFFSET(RawMAw!$C$1,$O$39+$A48,1)+OFFSET(RawNIw!$C$1,$O$39+$A48,1)+OFFSET(RawNGw!$C$1,$O$39+$A48,1)+OFFSET(RawSEw!$C$1,$O$39+$A48,1)+OFFSET(RawSIw!$C$1,$O$39+$A48,1)+OFFSET(RawTBw!$C$1,$O$39+$A48,1))/(1-X17)","v":20248.262754233325},0.67289364085904602,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":3689.3700000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":690.47},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":25.58},4405.42,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN40","v":"Coal"},{"$f":"AO40","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Import/Export Cap","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Peak Cent. Sys."]
[12,2018,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":330.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":1870.52},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":24101.46},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":8319.94},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":632.68000000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":657.31},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":1025.4299999999998},36937.64,{"$f":"TransRaw!DQ71","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A49,1)+OFFSET(RawCIw!$C$1,$O$39+$A49,1)+OFFSET(RawGAw!$C$1,$O$39+$A49,1)+OFFSET(RawGHw!$C$1,$O$39+$A49,1)+OFFSET(RawGUw!$C$1,$O$39+$A49,1)+OFFSET(RawGBw!$C$1,$O$39+$A49,1)+OFFSET(RawLIw!$C$1,$O$39+$A49,1)+OFFSET(RawMAw!$C$1,$O$39+$A49,1)+OFFSET(RawNIw!$C$1,$O$39+$A49,1)+OFFSET(RawNGw!$C$1,$O$39+$A49,1)+OFFSET(RawSEw!$C$1,$O$39+$A49,1)+OFFSET(RawSIw!$C$1,$O$39+$A49,1)+OFFSET(RawTBw!$C$1,$O$39+$A49,1))/(1-X18)","v":21181.457120568481},0.74386680716744968,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":3800.0100000000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":823.7},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":25.58},4649.2900000000009,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$41:$B$64,$AM49,C$41:C$64)","v":32},1431.1299999999999,4831.5299999999988,0,3076.56,0,0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM49,M$41:M$64)","v":3838.4},{"$f":"SUMIF($B$41:$B$64,$AM49,Q$41:Q$64)","v":1115.21},0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM49,O$41:O$64)","v":9753.2854414886788}]
[13,2019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":330.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":1836.52},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":26003.95},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":8911.43},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":656.7},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":741.1400000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":1041.73},39521.769999999997,{"$f":"TransRaw!DQ72","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A50,1)+OFFSET(RawCIw!$C$1,$O$39+$A50,1)+OFFSET(RawGAw!$C$1,$O$39+$A50,1)+OFFSET(RawGHw!$C$1,$O$39+$A50,1)+OFFSET(RawGUw!$C$1,$O$39+$A50,1)+OFFSET(RawGBw!$C$1,$O$39+$A50,1)+OFFSET(RawLIw!$C$1,$O$39+$A50,1)+OFFSET(RawMAw!$C$1,$O$39+$A50,1)+OFFSET(RawNIw!$C$1,$O$39+$A50,1)+OFFSET(RawNGw!$C$1,$O$39+$A50,1)+OFFSET(RawSEw!$C$1,$O$39+$A50,1)+OFFSET(RawSIw!$C$1,$O$39+$A50,1)+OFFSET(RawTBw!$C$1,$O$39+$A50,1))/(1-X19)","v":22492.767422063247},0.75708792334877084,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":3886.77},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":918.8},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":33.18},4838.75,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,0,1873.02,17489.29,0,4008.97,360.3,325.66999999999996,0,953.20999999999992,{"$f":"SUMIF($B$41:$B$64,$AM50,M$41:M$64)","v":10354.4},3493.46,0,355.96000000000004,17.579999999999998,{"$f":"SUMIF($B$41:$B$64,$AM50,O$41:O$64)","v":17832.483740787804}]
[14,2020,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":330.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":1817.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":27218.539999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":10532.230000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":679.0100000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":741.1400000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":1059.6999999999998},42377.939999999995,{"$f":"TransRaw!DQ73","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A51,1)+OFFSET(RawCIw!$C$1,$O$39+$A51,1)+OFFSET(RawGAw!$C$1,$O$39+$A51,1)+OFFSET(RawGHw!$C$1,$O$39+$A51,1)+OFFSET(RawGUw!$C$1,$O$39+$A51,1)+OFFSET(RawGBw!$C$1,$O$39+$A51,1)+OFFSET(RawLIw!$C$1,$O$39+$A51,1)+OFFSET(RawMAw!$C$1,$O$39+$A51,1)+OFFSET(RawNIw!$C$1,$O$39+$A51,1)+OFFSET(RawNGw!$C$1,$O$39+$A51,1)+OFFSET(RawSEw!$C$1,$O$39+$A51,1)+OFFSET(RawSIw!$C$1,$O$39+$A51,1)+OFFSET(RawTBw!$C$1,$O$39+$A51,1))/(1-X20)","v":23527.847639347252},0.80118218417601561,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":2776.58},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":1074.54},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":43.18},3894.2999999999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,389.59000000000003,1409.9899999999998,26176.52,0,19106.16,5606.4699999999993,7604.57,2112.8999999999996,1375.35,14431.660000000002,2862.5299999999997,0,3543.4500000000003,1856.5799999999997,37159.85208674473]
[15,2021,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":330.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":1814.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":26393.08},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":12122.359999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":715.12},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":800.39},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":1080.46},43255.73,{"$f":"TransRaw!DQ74","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A52,1)+OFFSET(RawCIw!$C$1,$O$39+$A52,1)+OFFSET(RawGAw!$C$1,$O$39+$A52,1)+OFFSET(RawGHw!$C$1,$O$39+$A52,1)+OFFSET(RawGUw!$C$1,$O$39+$A52,1)+OFFSET(RawGBw!$C$1,$O$39+$A52,1)+OFFSET(RawLIw!$C$1,$O$39+$A52,1)+OFFSET(RawMAw!$C$1,$O$39+$A52,1)+OFFSET(RawNIw!$C$1,$O$39+$A52,1)+OFFSET(RawNGw!$C$1,$O$39+$A52,1)+OFFSET(RawSEw!$C$1,$O$39+$A52,1)+OFFSET(RawSIw!$C$1,$O$39+$A52,1)+OFFSET(RawTBw!$C$1,$O$39+$A52,1))/(1-X21)","v":24872.742463830567},0.73908164983823554,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":3348.6000000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":1269.7800000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":45.379999999999995},4663.7600000000011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,65.599999999999994,58,29060.03,0,19598.710000000003,14183.689999999999,15681.91,16786.990000000002,3487.79,18245.32,0,0,4658.0600000000004,48494.48,71850.682929130868]
[16,2022,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":330.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":1816.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":26392.19},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":13792.859999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":758.05000000000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":850.19},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":1100.53},45040.14,{"$f":"TransRaw!DQ75","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A53,1)+OFFSET(RawCIw!$C$1,$O$39+$A53,1)+OFFSET(RawGAw!$C$1,$O$39+$A53,1)+OFFSET(RawGHw!$C$1,$O$39+$A53,1)+OFFSET(RawGUw!$C$1,$O$39+$A53,1)+OFFSET(RawGBw!$C$1,$O$39+$A53,1)+OFFSET(RawLIw!$C$1,$O$39+$A53,1)+OFFSET(RawMAw!$C$1,$O$39+$A53,1)+OFFSET(RawNIw!$C$1,$O$39+$A53,1)+OFFSET(RawNGw!$C$1,$O$39+$A53,1)+OFFSET(RawSEw!$C$1,$O$39+$A53,1)+OFFSET(RawSIw!$C$1,$O$39+$A53,1)+OFFSET(RawTBw!$C$1,$O$39+$A53,1))/(1-X22)","v":26154.750312058495},0.72206346696548285,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":4159.66},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":1451.43},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":47.449999999999996},5658.54,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":0}]
[17,2023,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":330.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":1516.74},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":26477.45},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":15383.73},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":1170.6400000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":1092.04},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":1121.71},47092.61,{"$f":"TransRaw!DQ76","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A54,1)+OFFSET(RawCIw!$C$1,$O$39+$A54,1)+OFFSET(RawGAw!$C$1,$O$39+$A54,1)+OFFSET(RawGHw!$C$1,$O$39+$A54,1)+OFFSET(RawGUw!$C$1,$O$39+$A54,1)+OFFSET(RawGBw!$C$1,$O$39+$A54,1)+OFFSET(RawLIw!$C$1,$O$39+$A54,1)+OFFSET(RawMAw!$C$1,$O$39+$A54,1)+OFFSET(RawNIw!$C$1,$O$39+$A54,1)+OFFSET(RawNGw!$C$1,$O$39+$A54,1)+OFFSET(RawSEw!$C$1,$O$39+$A54,1)+OFFSET(RawSIw!$C$1,$O$39+$A54,1)+OFFSET(RawTBw!$C$1,$O$39+$A54,1))/(1-X23)","v":27621.885105677604},0.70490210280109533,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":4194.92},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":1640.5200000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":57.42},5892.8600000000006,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":0}]
[18,2024,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":330.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":1468.74},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":26526.14},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":16389.239999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":1423.42},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":2318.1800000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":1144.29},49600.31,{"$f":"TransRaw!DQ77","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A55,1)+OFFSET(RawCIw!$C$1,$O$39+$A55,1)+OFFSET(RawGAw!$C$1,$O$39+$A55,1)+OFFSET(RawGHw!$C$1,$O$39+$A55,1)+OFFSET(RawGUw!$C$1,$O$39+$A55,1)+OFFSET(RawGBw!$C$1,$O$39+$A55,1)+OFFSET(RawLIw!$C$1,$O$39+$A55,1)+OFFSET(RawMAw!$C$1,$O$39+$A55,1)+OFFSET(RawNIw!$C$1,$O$39+$A55,1)+OFFSET(RawNGw!$C$1,$O$39+$A55,1)+OFFSET(RawSEw!$C$1,$O$39+$A55,1)+OFFSET(RawSIw!$C$1,$O$39+$A55,1)+OFFSET(RawTBw!$C$1,$O$39+$A55,1))/(1-X24)","v":29202.908559885695},0.69847157170272434,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":4145.3200000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":1873.3400000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":60.739999999999995},6079.4000000000005,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":0}]
[19,2025,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":330.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":1463.7399999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":26224.300000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":17480.779999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":1743.8000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":3745.4100000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":1.07},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":1215.4699999999998},52204.87,{"$f":"TransRaw!DQ78","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A56,1)+OFFSET(RawCIw!$C$1,$O$39+$A56,1)+OFFSET(RawGAw!$C$1,$O$39+$A56,1)+OFFSET(RawGHw!$C$1,$O$39+$A56,1)+OFFSET(RawGUw!$C$1,$O$39+$A56,1)+OFFSET(RawGBw!$C$1,$O$39+$A56,1)+OFFSET(RawLIw!$C$1,$O$39+$A56,1)+OFFSET(RawMAw!$C$1,$O$39+$A56,1)+OFFSET(RawNIw!$C$1,$O$39+$A56,1)+OFFSET(RawNGw!$C$1,$O$39+$A56,1)+OFFSET(RawSEw!$C$1,$O$39+$A56,1)+OFFSET(RawSIw!$C$1,$O$39+$A56,1)+OFFSET(RawTBw!$C$1,$O$39+$A56,1))/(1-X25)","v":30855.675460931212},0.69190494844621631,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":4139.2700000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":2101.2999999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":62.47},6303.04,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":0}]
[20,2026,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":339.36},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":1465.74},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":25841.47},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":18652.079999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":2083.16},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":5241.2199999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":12.14},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":1245.4299999999998},54880.6,{"$f":"TransRaw!DQ79","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A57,1)+OFFSET(RawCIw!$C$1,$O$39+$A57,1)+OFFSET(RawGAw!$C$1,$O$39+$A57,1)+OFFSET(RawGHw!$C$1,$O$39+$A57,1)+OFFSET(RawGUw!$C$1,$O$39+$A57,1)+OFFSET(RawGBw!$C$1,$O$39+$A57,1)+OFFSET(RawLIw!$C$1,$O$39+$A57,1)+OFFSET(RawMAw!$C$1,$O$39+$A57,1)+OFFSET(RawNIw!$C$1,$O$39+$A57,1)+OFFSET(RawNGw!$C$1,$O$39+$A57,1)+OFFSET(RawSEw!$C$1,$O$39+$A57,1)+OFFSET(RawSIw!$C$1,$O$39+$A57,1)+OFFSET(RawTBw!$C$1,$O$39+$A57,1))/(1-X26)","v":32458.784498570021},0.6907780389132494,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":4118.7299999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":2350.89},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":110.36},6579.9799999999987,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":0}]
[21,2027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":389.59000000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":1447.1399999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":25942.170000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":18835.079999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":3057.1699999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":5865.4699999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":147.39999999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":1276.83},56960.85,{"$f":"TransRaw!DQ80","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A58,1)+OFFSET(RawCIw!$C$1,$O$39+$A58,1)+OFFSET(RawGAw!$C$1,$O$39+$A58,1)+OFFSET(RawGHw!$C$1,$O$39+$A58,1)+OFFSET(RawGUw!$C$1,$O$39+$A58,1)+OFFSET(RawGBw!$C$1,$O$39+$A58,1)+OFFSET(RawLIw!$C$1,$O$39+$A58,1)+OFFSET(RawMAw!$C$1,$O$39+$A58,1)+OFFSET(RawNIw!$C$1,$O$39+$A58,1)+OFFSET(RawNGw!$C$1,$O$39+$A58,1)+OFFSET(RawSEw!$C$1,$O$39+$A58,1)+OFFSET(RawSIw!$C$1,$O$39+$A58,1)+OFFSET(RawTBw!$C$1,$O$39+$A58,1))/(1-X27)","v":33908.149717370325},0.67985721647384167,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":4103.0300000000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":2776.88},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":186.96000000000004},7066.8700000000008,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":0}]
[22,2028,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":389.59000000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":1445.6399999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":26168.84},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":18991.079999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":4494.71},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":6460.42},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":476.21000000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":1309.3800000000001},59735.869999999988,{"$f":"TransRaw!DQ81","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A59,1)+OFFSET(RawCIw!$C$1,$O$39+$A59,1)+OFFSET(RawGAw!$C$1,$O$39+$A59,1)+OFFSET(RawGHw!$C$1,$O$39+$A59,1)+OFFSET(RawGUw!$C$1,$O$39+$A59,1)+OFFSET(RawGBw!$C$1,$O$39+$A59,1)+OFFSET(RawLIw!$C$1,$O$39+$A59,1)+OFFSET(RawMAw!$C$1,$O$39+$A59,1)+OFFSET(RawNIw!$C$1,$O$39+$A59,1)+OFFSET(RawNGw!$C$1,$O$39+$A59,1)+OFFSET(RawSEw!$C$1,$O$39+$A59,1)+OFFSET(RawSIw!$C$1,$O$39+$A59,1)+OFFSET(RawTBw!$C$1,$O$39+$A59,1))/(1-X28)","v":35463.389329560516},0.68443770122691405,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":4123.6400000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":3050.54},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":221.83999999999997},7396.02,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":0}]
[23,2029,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":389.59000000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":1442.2399999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":26176.52},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":18991.079999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":5403.079999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":7050.4400000000014},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":1305.6299999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":1344.74},62103.319999999992,{"$f":"TransRaw!DQ82","v":14387.160000000002},14387.160000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A60,1)+OFFSET(RawCIw!$C$1,$O$39+$A60,1)+OFFSET(RawGAw!$C$1,$O$39+$A60,1)+OFFSET(RawGHw!$C$1,$O$39+$A60,1)+OFFSET(RawGUw!$C$1,$O$39+$A60,1)+OFFSET(RawGBw!$C$1,$O$39+$A60,1)+OFFSET(RawLIw!$C$1,$O$39+$A60,1)+OFFSET(RawMAw!$C$1,$O$39+$A60,1)+OFFSET(RawNIw!$C$1,$O$39+$A60,1)+OFFSET(RawNGw!$C$1,$O$39+$A60,1)+OFFSET(RawSEw!$C$1,$O$39+$A60,1)+OFFSET(RawSIw!$C$1,$O$39+$A60,1)+OFFSET(RawTBw!$C$1,$O$39+$A60,1))/(1-X29)","v":36896.312551971234},0.68318500426086737,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":4093.2699999999991},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":3327.88},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":865.40999999999985},8286.56,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":0}]
[24,2030,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":389.59000000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":1409.9899999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":26176.52},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":19106.16},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":5606.4699999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":7604.57},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":2112.8999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":1375.35},63781.549999999996,{"$f":"TransRaw!DQ83","v":14431.660000000002},14431.660000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A61,1)+OFFSET(RawCIw!$C$1,$O$39+$A61,1)+OFFSET(RawGAw!$C$1,$O$39+$A61,1)+OFFSET(RawGHw!$C$1,$O$39+$A61,1)+OFFSET(RawGUw!$C$1,$O$39+$A61,1)+OFFSET(RawGBw!$C$1,$O$39+$A61,1)+OFFSET(RawLIw!$C$1,$O$39+$A61,1)+OFFSET(RawMAw!$C$1,$O$39+$A61,1)+OFFSET(RawNIw!$C$1,$O$39+$A61,1)+OFFSET(RawNGw!$C$1,$O$39+$A61,1)+OFFSET(RawSEw!$C$1,$O$39+$A61,1)+OFFSET(RawSIw!$C$1,$O$39+$A61,1)+OFFSET(RawTBw!$C$1,$O$39+$A61,1))/(1-X30)","v":37159.85208674473},0.71641022281548516,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":2862.5299999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":3543.4500000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":1856.5799999999997},8262.56,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":0}]
[25,2031,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":389.59000000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":1211.6399999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":20342.309999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":19239.710000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":5971.07},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":9981.14},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":2324.65},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":903.35},60363.46,{"$f":"TransRaw!DQ84","v":14431.660000000002},14431.660000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A62,1)+OFFSET(RawCIw!$C$1,$O$39+$A62,1)+OFFSET(RawGAw!$C$1,$O$39+$A62,1)+OFFSET(RawGHw!$C$1,$O$39+$A62,1)+OFFSET(RawGUw!$C$1,$O$39+$A62,1)+OFFSET(RawGBw!$C$1,$O$39+$A62,1)+OFFSET(RawLIw!$C$1,$O$39+$A62,1)+OFFSET(RawMAw!$C$1,$O$39+$A62,1)+OFFSET(RawNIw!$C$1,$O$39+$A62,1)+OFFSET(RawNGw!$C$1,$O$39+$A62,1)+OFFSET(RawSEw!$C$1,$O$39+$A62,1)+OFFSET(RawSIw!$C$1,$O$39+$A62,1)+OFFSET(RawTBw!$C$1,$O$39+$A62,1))/(1-X31)","v":38217.61863655028},0.57946680493247804,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":4063.0999999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":3684.26},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":4216.93},11964.29,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":0}]
[26,2040,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":373.53},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":223.64000000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":16056.37},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":19598.710000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":12066.07},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":10450.919999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":5160.42},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":1593.7199999999998},65523.38,{"$f":"TransRaw!DQ85","v":17630.84},17630.84,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A63,1)+OFFSET(RawCIw!$C$1,$O$39+$A63,1)+OFFSET(RawGAw!$C$1,$O$39+$A63,1)+OFFSET(RawGHw!$C$1,$O$39+$A63,1)+OFFSET(RawGUw!$C$1,$O$39+$A63,1)+OFFSET(RawGBw!$C$1,$O$39+$A63,1)+OFFSET(RawLIw!$C$1,$O$39+$A63,1)+OFFSET(RawMAw!$C$1,$O$39+$A63,1)+OFFSET(RawNIw!$C$1,$O$39+$A63,1)+OFFSET(RawNGw!$C$1,$O$39+$A63,1)+OFFSET(RawSEw!$C$1,$O$39+$A63,1)+OFFSET(RawSIw!$C$1,$O$39+$A63,1)+OFFSET(RawTBw!$C$1,$O$39+$A63,1))/(1-X32)","v":48359.391579196665},0.35492564857219944,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":314.01000000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":4456.9699999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":38439.789999999994},43210.76999999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":0}]
[27,2050,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":65.599999999999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":58},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":29060.03},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":19598.710000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":14183.689999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":15681.91},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":16786.990000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":3487.79},98922.72,{"$f":"TransRaw!DQ86","v":18245.32},18245.32,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A64,1)+OFFSET(RawCIw!$C$1,$O$39+$A64,1)+OFFSET(RawGAw!$C$1,$O$39+$A64,1)+OFFSET(RawGHw!$C$1,$O$39+$A64,1)+OFFSET(RawGUw!$C$1,$O$39+$A64,1)+OFFSET(RawGBw!$C$1,$O$39+$A64,1)+OFFSET(RawLIw!$C$1,$O$39+$A64,1)+OFFSET(RawMAw!$C$1,$O$39+$A64,1)+OFFSET(RawNIw!$C$1,$O$39+$A64,1)+OFFSET(RawNGw!$C$1,$O$39+$A64,1)+OFFSET(RawSEw!$C$1,$O$39+$A64,1)+OFFSET(RawSIw!$C$1,$O$39+$A64,1)+OFFSET(RawTBw!$C$1,$O$39+$A64,1))/(1-X33)","v":71850.682929130868},0.37678190334768757,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":4658.0600000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":48494.48},53152.54,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":0}]
[]
[null,null,"New Capacity"]
[null,null,"Cent.",{"$f":"$C$4&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":412},1,null,null,null,null,null,null,null,null,null,null,"Decent.",{"$f":"$C$4&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":445},2]
[null,null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap",null,null,null,{"$f":"OFFSET(Q$37,lang,0)","v":"Oil"},"Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"SUM(C69:K69)","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))","v":0},null,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010}]
[{"$f":"A69+1","v":5},2011,{"$f":"C42-C41","v":0},{"$f":"D42-D41","v":286.50000000000023},3033,0,0,0,0,0,0,{"$f":"SUM(C70:K70)","v":3319.5},{"$f":"M42-M41","v":0},null,null,2011,{"$f":"Q42-Q41","v":1215.9799999999996},{"$f":"R42-R41","v":0},0,0,{"$f":"SUM(Q70:T70)","v":1215.9799999999996}]
[{"$f":"A70+1","v":6},2012,{"$f":"C43-C42","v":0},230.33999999999992,4366,0,0,30,40,0,1,4667.34,{"$f":"M43-M42","v":639.99999999999955},null,null,2012,{"$f":"Q43-Q42","v":797.80000000000064},0,0,0,797.80000000000064]
[7,2013,{"$f":"C44-C43","v":0},93.8900000000001,1767.8000000000011,0,384,35,22.29,0,20,2322.9800000000014,1974,null,null,2013,{"$f":"Q44-Q43","v":180.10999999999967},0,0,7.8000000000000007,187.90999999999968]
[8,2014,{"$f":"C45-C44","v":0},-155.84000000000015,585.90000000000146,0,6,193.8,89.18,0,426.17999999999995,1145.2200000000012,0,null,null,2014,{"$f":"Q45-Q44","v":116.3700000000008},0,303.80000000000007,7,427.17000000000087]
[9,2015,{"$f":"C46-C45","v":-32},-13,2905.0599999999995,0,542.40999999999985,101.5,174.19999999999996,0,506.03,4184.1999999999989,3902,null,null,2015,{"$f":"Q46-Q45","v":67.989999999999327},0,52.159999999999968,2.7799999999999976,122.9299999999993]
[10,2016,{"$f":"C47-C46","v":250},2,2792.8999999999978,0,26,102.39999999999998,294.70999999999992,0,42.370000000000005,3510.3799999999978,190.76000000000022,null,null,2016,{"$f":"Q47-Q46","v":95.360000000000127},0,162.90999999999997,8,266.2700000000001]
[11,2017,{"$f":"C48-C47","v":0},-3,2019.2700000000004,0,3279.2000000000003,9.589999999999975,32.720000000000027,0,14.569999999999936,5352.3500000000013,3842.0000000000018,null,null,2017,{"$f":"Q48-Q47","v":100.55000000000018},0,171.60000000000002,0,272.1500000000002]
[12,2018,{"$f":"C49-C48","v":80.300000000000011},-1.5,1800,0,1005.7700000000004,160.3900000000001,4.2100000000000364,0,15.279999999999973,3064.4500000000007,0,null,null,2018,{"$f":"Q49-Q48","v":110.64000000000033},0,133.23000000000002,0,243.87000000000035]
[13,2019,{"$f":"C50-C49","v":0},-34,1902.4900000000016,0,591.48999999999978,24.019999999999982,83.830000000000155,0,16.300000000000182,2584.1300000000019,0,null,null,2019,{"$f":"Q50-Q49","v":86.759999999999309},0,95.099999999999909,7.6000000000000014,189.45999999999921]
[14,2020,{"$f":"C51-C50","v":0},-19.5,1214.5899999999965,0,1620.8000000000011,22.310000000000059,0,0,17.9699999999998,2856.1699999999973,0,null,null,2020,{"$f":"Q51-Q50","v":-1110.19},0,155.74,10,-944.45]
[15,2021,{"$f":"C52-C51","v":0},-3,-825.45999999999549,0,1590.1299999999974,36.1099999999999,59.249999999999886,0,20.760000000000218,877.7900000000019,0,null,null,2021,{"$f":"Q52-Q51","v":572.02000000000044},0,195.24000000000024,2.1999999999999957,769.46000000000072]
[16,2022,{"$f":"C53-C52","v":0},2,-0.8900000000030559,0,1670.5,42.930000000000064,49.800000000000068,0,20.069999999999936,1784.4099999999969,0,null,null,2022,{"$f":"Q53-Q52","v":811.05999999999949},0,181.64999999999986,2.0700000000000003,994.7799999999994]
[17,2023,{"$f":"C54-C53","v":0},-299.27999999999997,85.260000000002037,0,1590.8700000000008,412.59000000000003,241.84999999999991,0,21.180000000000064,2052.470000000003,0,null,null,2023,{"$f":"Q54-Q53","v":35.260000000000218},0,189.09000000000015,9.970000000000006,234.32000000000036]
[18,2024,{"$f":"C55-C54","v":0},-48,48.68999999999869,0,1005.5099999999984,252.77999999999997,1226.1400000000003,0,22.579999999999927,2507.6999999999971,0,null,null,2024,{"$f":"Q55-Q54","v":-49.599999999999454},0,232.81999999999994,3.3199999999999932,186.54000000000048]
[19,2025,{"$f":"C56-C55","v":0},-5.0000000000002274,-301.83999999999651,0,1091.5399999999972,320.38000000000011,1427.23,1.07,71.179999999999836,2604.5600000000004,0,null,null,2025,{"$f":"Q56-Q55","v":-6.0500000000001819},0,227.95999999999958,1.730000000000004,223.63999999999942]
[20,2026,{"$f":"C57-C56","v":9.0600000000000023},2.0000000000002274,-382.83000000000175,0,1171.3000000000029,339.35999999999967,1495.809999999999,11.07,29.960000000000036,2675.73,0,null,null,2026,{"$f":"Q57-Q56","v":-20.540000000000873},0,249.59000000000015,47.89,276.93999999999926]
[21,2027,{"$f":"C58-C57","v":50.230000000000018},-18.600000000000136,100.70000000000073,0,183,974.00999999999976,624.25,135.26,31.400000000000091,2080.2500000000005,0,null,null,2027,{"$f":"Q58-Q57","v":-15.699999999998909},0,425.99000000000024,76.600000000000037,486.89000000000135]
[22,2028,{"$f":"C59-C58","v":0},-1.5,226.66999999999825,0,156,1437.5400000000004,594.95000000000073,328.81000000000006,32.550000000000182,2775.0199999999995,0,null,null,2028,{"$f":"Q59-Q58","v":20.609999999999673},0,273.65999999999985,34.879999999999939,329.14999999999947]
[23,2029,{"$f":"C60-C59","v":0},-3.4000000000000909,7.680000000000291,0,0,908.36999999999898,590.02000000000135,829.41999999999985,35.3599999999999,2367.4499999999998,0,null,null,2029,{"$f":"Q60-Q59","v":-30.370000000001255},0,277.34000000000015,643.56999999999994,890.53999999999883]
[24,2030,{"$f":"C61-C60","v":0},-32.25,0,0,115.08000000000175,203.39000000000033,554.12999999999829,807.26999999999975,30.6099999999999,1678.23,44.5,null,null,2030,{"$f":"Q61-Q60","v":-1230.7399999999993},0,215.57000000000016,991.16999999999985,-23.999999999999318]
[25,2031,{"$f":"C62-C61","v":0},-198.34999999999991,-5834.2100000000028,0,133.55000000000291,364.60000000000036,2376.5699999999997,211.75000000000045,-471.99999999999989,-3418.0899999999997,0,null,null,2031,{"$f":"Q62-Q61","v":1200.5699999999997},0,140.80999999999995,2360.3500000000004,3701.73]
[26,2040,{"$f":"C63-C62","v":-16.060000000000059},-987.99999999999989,-4285.9399999999969,0,359,6095,469.77999999999884,2835.77,690.36999999999978,5159.9200000000028,3199.1799999999985,null,null,2040,{"$f":"Q63-Q62","v":-3749.0899999999992},0,772.70999999999913,34222.859999999993,31246.479999999992]
[27,2050,{"$f":"C64-C63","v":-307.92999999999995},-165.64000000000001,13003.659999999998,0,0,2117.619999999999,5230.9900000000016,11626.570000000002,1894.0700000000002,33399.339999999997,614.47999999999956,null,null,2050,{"$f":"Q64-Q63","v":-314.01000000000005},0,201.09000000000106,10054.69000000001,9941.7700000000114]
[]
[null,null,"Primary Energy",null,null,null,null,null,null,null,null,"CO2 Emissions"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$C$4&\"Primaire\"","v":"BUwPrimaire"},null,{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),C97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":247},4]
[null,"emiss fact kt/PJ",0,96.25,56.126331811263313,0,73.33,74.069999999999993,80.67]
[null,null,{"$f":"RawSEw!D5","v":"Bio"},{"$f":"RawSEw!E5","v":"Coa"},{"$f":"RawSEw!F5","v":"Gas"},{"$f":"RawSEw!G5","v":"Nuc"},{"$f":"RawSEw!H5","v":"Cru"},{"$f":"RawSEw!I5","v":"Die"},{"$f":"RawSEw!J5","v":"HFO"},null,null,"CO2"]
[null,"PJ",{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO",null,null,"kT"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A101,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":330.33770784000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":43.314380640000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":29.76146928},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":27.9046296},null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C101:I101)","v":26421.951486532798}]
[{"$f":"A101+1","v":5},2011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":569.41748496000014},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":17.256814560000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":26.094778560000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":40.881062880000002},null,null,38705.038156953611]
[{"$f":"A102+1","v":6},2012,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":1.97919936},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":824.41253519999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":16.405027199999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":30.927985920000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":41.374285920000005},null,null,53352.297361636789]
[7,2013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":4.497664320000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":902.63758320000011},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":34.159795199999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":31.227577920000009},null,null,55960.646896070393]
[8,2014,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":13.45767264},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":941.45902992000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":26.514838080000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":20.678155200000006},null,null,56722.268391369595]
[9,2015,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":17.672143680000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":901.51080191999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":26.391847680000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":3.1542307200000002},null,null,52807.790349839997]
[10,2016,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":21.92414256},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":20.25683424},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":898.5199276799998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":27.296300160000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":7.4768702399999993},null,null,55005.343970711983]
[11,2017,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":22.322126879999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":20.25683424},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":777.4901208},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":27.699960959999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":0},null,null,47639.124903907199]
[12,2018,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":33.388739999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":26.072388},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":735.17290848000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":28.427496480000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":0},null,null,45877.650609273594]
[13,2019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":34.386539039999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":26.072388},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":783.49993632000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":29.255631840000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":0},null,null,48651.4093953888]
[14,2020,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":35.312751359999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":26.072388},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":773.86253471999987},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":31.582673279999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":0},null,null,48282.861354849592]
[15,2021,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":36.812288159999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":26.072388},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":788.84497296000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":33.247458719999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":0},null,null,49247.081312390394]
[16,2022,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":38.595018239999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":26.072388},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":795.51420624000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":33.44991984},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":0},null,null,49636.397207548791]
[17,2023,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":55.726950240000008},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":26.072388},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":792.94875264000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":33.690854879999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":0},null,null,49510.253765961592]
[18,2024,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":66.222761759999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":26.072388},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":797.93711711999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":33.112169280000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":0},null,null,49747.369123569588]
[19,2025,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":79.526223360000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":26.072388},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":797.33383344000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":33.397885439999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":0},null,null,49734.672019540791]
[20,2026,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":93.617769600000017},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":26.728652160000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":789.2483183999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":33.374548799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":0},null,null,49342.298600015987]
[21,2027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":134.06142816000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":30.366960480000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":801.19037087999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":33.435728640000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":0},null,null,50367.280966564787]
[22,2028,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":193.75213823999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":30.366960480000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":799.97465807999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":33.858941759999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":0},null,null,50330.394862363188]
[23,2029,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":231.47045568000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":30.366960480000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":798.62113296000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":33.38054064},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":0},null,null,50218.991291404804]
[24,2030,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":239.91548111999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":30.366960480000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":777.88999727999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":34.990453439999989},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":0},null,null,49174.674932500799]
[25,2031,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":255.055284},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":30.366960480000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":756.32410368000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":34.511106239999989},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":0},null,null,47928.755185396796]
[26,2040,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":508.51547712000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":29.203912799999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":737.83423151999989},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":33.562503359999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":0},null,null,46708.780130875188]
[27,2050,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":603.23416847999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":4.0293547200000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":1052.9870399999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":32.247452159999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":0},null,null,61876.69417329118]
[]
[]
[null,null,"Cost Summary"]
[null,null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom TnD Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv Dom TnD","LumpInv Trans","Total lumpInv"]
[null,null,"million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B101","v":2010},{"$f":"RawBUw!T16+RawCIw!T16+RawGAw!T16+RawGHw!T16+RawGUw!T16+RawGBw!T16+RawLIw!T16+RawMAw!T16+RawNGw!T16+RawNIw!T16+RawSEw!T16+RawSIw!T16+RawTBw!T16","v":808.4586077100447},{"$f":"RawBUw!U16+RawCIw!U16+RawGAw!U16+RawGHw!U16+RawGUw!U16+RawGBw!U16+RawLIw!U16+RawMAw!U16+RawNGw!U16+RawNIw!U16+RawSEw!U16+RawSIw!U16+RawTBw!U16","v":3.2173322377990892},{"$f":"RawBUw!V16+RawCIw!V16+RawGAw!V16+RawGHw!V16+RawGUw!V16+RawGBw!V16+RawLIw!V16+RawMAw!V16+RawNGw!V16+RawNIw!V16+RawSEw!V16+RawSIw!V16+RawTBw!V16","v":4626.9203099999995},{"$f":"RawBUw!W16+RawCIw!W16+RawGAw!W16+RawGHw!W16+RawGUw!W16+RawGBw!W16+RawLIw!W16+RawMAw!W16+RawNGw!W16+RawNIw!W16+RawSEw!W16+RawSIw!W16+RawTBw!W16","v":0},{"$f":"RawBUw!X16+RawCIw!X16+RawGAw!X16+RawGHw!X16+RawGUw!X16+RawGBw!X16+RawLIw!X16+RawMAw!X16+RawNGw!X16+RawNIw!X16+RawSEw!X16+RawSIw!X16+RawTBw!X16","v":5438.5962499478437},{"$f":"RawBUw!Y16+RawCIw!Y16+RawGAw!Y16+RawGHw!Y16+RawGUw!Y16+RawGBw!Y16+RawLIw!Y16+RawMAw!Y16+RawNGw!Y16+RawNIw!Y16+RawSEw!Y16+RawSIw!Y16+RawTBw!Y16","v":20.808256092000004},{"$f":"RawBUw!Z16+RawCIw!Z16+RawGAw!Z16+RawGHw!Z16+RawGUw!Z16+RawGBw!Z16+RawLIw!Z16+RawMAw!Z16+RawNGw!Z16+RawNIw!Z16+RawSEw!Z16+RawSIw!Z16+RawTBw!Z16","v":0},{"$f":"RawBUw!AA16+RawCIw!AA16+RawGAw!AA16+RawGHw!AA16+RawGUw!AA16+RawGBw!AA16+RawLIw!AA16+RawMAw!AA16+RawNGw!AA16+RawNIw!AA16+RawSEw!AA16+RawSIw!AA16+RawTBw!AA16","v":502.00312799927883},{"$f":"RawBUw!AB16+RawCIw!AB16+RawGAw!AB16+RawGHw!AB16+RawGUw!AB16+RawGBw!AB16+RawLIw!AB16+RawMAw!AB16+RawNGw!AB16+RawNIw!AB16+RawSEw!AB16+RawSIw!AB16+RawTBw!AB16","v":502.00312799927889},{"$f":"RawBUw!AC16+RawCIw!AC16+RawGAw!AC16+RawGHw!AC16+RawGUw!AC16+RawGBw!AC16+RawLIw!AC16+RawMAw!AC16+RawNGw!AC16+RawNIw!AC16+RawSEw!AC16+RawSIw!AC16+RawTBw!AC16+TransRaw!DB118","v":5459.4045060398448},{"$f":"RawBUw!AD16+RawCIw!AD16+RawGAw!AD16+RawGHw!AD16+RawGUw!AD16+RawGBw!AD16+RawLIw!AD16+RawMAw!AD16+RawNGw!AD16+RawNIw!AD16+RawSEw!AD16+RawSIw!AD16+RawTBw!AD16","v":4474.4000000000005},{"$f":"L130/M130*1000","v":1220.1422550598616},{"$f":"N130/8.76","v":139.28564555477871},{"$f":"RawBUw!AG16+RawCIw!AG16+RawGAw!AG16+RawGHw!AG16+RawGUw!AG16+RawGBw!AG16+RawLIw!AG16+RawMAw!AG16+RawNGw!AG16+RawNIw!AG16+RawSEw!AG16+RawSIw!AG16+RawTBw!AG16","v":0},{"$f":"RawBUw!AH16+RawCIw!AH16+RawGAw!AH16+RawGHw!AH16+RawGUw!AH16+RawGBw!AH16+RawLIw!AH16+RawMAw!AH16+RawNGw!AH16+RawNIw!AH16+RawSEw!AH16+RawSIw!AH16+RawTBw!AH16","v":22.009963999999997},{"$f":"RawBUw!AI16+RawCIw!AI16+RawGAw!AI16+RawGHw!AI16+RawGUw!AI16+RawGBw!AI16+RawLIw!AI16+RawMAw!AI16+RawNGw!AI16+RawNIw!AI16+RawSEw!AI16+RawSIw!AI16+RawTBw!AI16","v":228.13907770398549},{"$f":"RawBUw!AJ16+RawCIw!AJ16+RawGAw!AJ16+RawGHw!AJ16+RawGUw!AJ16+RawGBw!AJ16+RawLIw!AJ16+RawMAw!AJ16+RawNGw!AJ16+RawNIw!AJ16+RawSEw!AJ16+RawSIw!AJ16+RawTBw!AJ16","v":0},{"$f":"RawBUw!AK16+RawCIw!AK16+RawGAw!AK16+RawGHw!AK16+RawGUw!AK16+RawGBw!AK16+RawLIw!AK16+RawMAw!AK16+RawNGw!AK16+RawNIw!AK16+RawSEw!AK16+RawSIw!AK16+RawTBw!AK16","v":250.14904170398546}]
[null,{"$f":"B102","v":2011},{"$f":"RawBUw!T17+RawCIw!T17+RawGAw!T17+RawGHw!T17+RawGUw!T17+RawGBw!T17+RawLIw!T17+RawMAw!T17+RawNGw!T17+RawNIw!T17+RawSEw!T17+RawSIw!T17+RawTBw!T17","v":831.8235212200683},{"$f":"RawBUw!U17+RawCIw!U17+RawGAw!U17+RawGHw!U17+RawGUw!U17+RawGBw!U17+RawLIw!U17+RawMAw!U17+RawNGw!U17+RawNIw!U17+RawSEw!U17+RawSIw!U17+RawTBw!U17","v":360.4665676951962},{"$f":"RawBUw!V17+RawCIw!V17+RawGAw!V17+RawGHw!V17+RawGUw!V17+RawGBw!V17+RawLIw!V17+RawMAw!V17+RawNGw!V17+RawNIw!V17+RawSEw!V17+RawSIw!V17+RawTBw!V17","v":6325.2812000000013},{"$f":"RawBUw!W17+RawCIw!W17+RawGAw!W17+RawGHw!W17+RawGUw!W17+RawGBw!W17+RawLIw!W17+RawMAw!W17+RawNGw!W17+RawNIw!W17+RawSEw!W17+RawSIw!W17+RawTBw!W17","v":0},{"$f":"RawBUw!X17+RawCIw!X17+RawGAw!X17+RawGHw!X17+RawGUw!X17+RawGBw!X17+RawLIw!X17+RawMAw!X17+RawNGw!X17+RawNIw!X17+RawSEw!X17+RawSIw!X17+RawTBw!X17","v":7517.5712889152628},{"$f":"RawBUw!Y17+RawCIw!Y17+RawGAw!Y17+RawGHw!Y17+RawGUw!Y17+RawGBw!Y17+RawLIw!Y17+RawMAw!Y17+RawNGw!Y17+RawNIw!Y17+RawSEw!Y17+RawSIw!Y17+RawTBw!Y17","v":387.92400618599993},{"$f":"RawBUw!Z17+RawCIw!Z17+RawGAw!Z17+RawGHw!Z17+RawGUw!Z17+RawGBw!Z17+RawLIw!Z17+RawMAw!Z17+RawNGw!Z17+RawNIw!Z17+RawSEw!Z17+RawSIw!Z17+RawTBw!Z17","v":0},{"$f":"RawBUw!AA17+RawCIw!AA17+RawGAw!AA17+RawGHw!AA17+RawGUw!AA17+RawGBw!AA17+RawLIw!AA17+RawMAw!AA17+RawNGw!AA17+RawNIw!AA17+RawSEw!AA17+RawSIw!AA17+RawTBw!AA17","v":1452.2430245879073},{"$f":"RawBUw!AB17+RawCIw!AB17+RawGAw!AB17+RawGHw!AB17+RawGUw!AB17+RawGBw!AB17+RawLIw!AB17+RawMAw!AB17+RawNGw!AB17+RawNIw!AB17+RawSEw!AB17+RawSIw!AB17+RawTBw!AB17","v":1452.243024587907},{"$f":"RawBUw!AC17+RawCIw!AC17+RawGAw!AC17+RawGHw!AC17+RawGUw!AC17+RawGBw!AC17+RawLIw!AC17+RawMAw!AC17+RawNGw!AC17+RawNIw!AC17+RawSEw!AC17+RawSIw!AC17+RawTBw!AC17+TransRaw!DB119","v":7905.4952951012647},{"$f":"RawBUw!AD17+RawCIw!AD17+RawGAw!AD17+RawGHw!AD17+RawGUw!AD17+RawGBw!AD17+RawLIw!AD17+RawMAw!AD17+RawNGw!AD17+RawNIw!AD17+RawSEw!AD17+RawSIw!AD17+RawTBw!AD17","v":6187.9},{"$f":"L131/M131*1000","v":1277.5732146772355},{"$f":"N131/8.76","v":145.84169117320039},{"$f":"RawBUw!AG17+RawCIw!AG17+RawGAw!AG17+RawGHw!AG17+RawGUw!AG17+RawGBw!AG17+RawLIw!AG17+RawMAw!AG17+RawNGw!AG17+RawNIw!AG17+RawSEw!AG17+RawSIw!AG17+RawTBw!AG17","v":2257.5063},{"$f":"RawBUw!AH17+RawCIw!AH17+RawGAw!AH17+RawGHw!AH17+RawGUw!AH17+RawGBw!AH17+RawLIw!AH17+RawMAw!AH17+RawNGw!AH17+RawNIw!AH17+RawSEw!AH17+RawSIw!AH17+RawTBw!AH17","v":904.43432599999994},{"$f":"RawBUw!AI17+RawCIw!AI17+RawGAw!AI17+RawGHw!AI17+RawGUw!AI17+RawGBw!AI17+RawLIw!AI17+RawMAw!AI17+RawNGw!AI17+RawNIw!AI17+RawSEw!AI17+RawSIw!AI17+RawTBw!AI17","v":4025.0104702071617},{"$f":"RawBUw!AJ17+RawCIw!AJ17+RawGAw!AJ17+RawGHw!AJ17+RawGUw!AJ17+RawGBw!AJ17+RawLIw!AJ17+RawMAw!AJ17+RawNGw!AJ17+RawNIw!AJ17+RawSEw!AJ17+RawSIw!AJ17+RawTBw!AJ17","v":0},{"$f":"RawBUw!AK17+RawCIw!AK17+RawGAw!AK17+RawGHw!AK17+RawGUw!AK17+RawGBw!AK17+RawLIw!AK17+RawMAw!AK17+RawNGw!AK17+RawNIw!AK17+RawSEw!AK17+RawSIw!AK17+RawTBw!AK17","v":7186.9510962071618}]
[null,2012,{"$f":"RawBUw!T18+RawCIw!T18+RawGAw!T18+RawGHw!T18+RawGUw!T18+RawGBw!T18+RawLIw!T18+RawMAw!T18+RawNGw!T18+RawNIw!T18+RawSEw!T18+RawSIw!T18+RawTBw!T18","v":894.27412320641088},{"$f":"RawBUw!U18+RawCIw!U18+RawGAw!U18+RawGHw!U18+RawGUw!U18+RawGBw!U18+RawLIw!U18+RawMAw!U18+RawNGw!U18+RawNIw!U18+RawSEw!U18+RawSIw!U18+RawTBw!U18","v":781.24266268069391},{"$f":"RawBUw!V18+RawCIw!V18+RawGAw!V18+RawGHw!V18+RawGUw!V18+RawGBw!V18+RawLIw!V18+RawMAw!V18+RawNGw!V18+RawNIw!V18+RawSEw!V18+RawSIw!V18+RawTBw!V18","v":8792.5101079999986},{"$f":"RawBUw!W18+RawCIw!W18+RawGAw!W18+RawGHw!W18+RawGUw!W18+RawGBw!W18+RawLIw!W18+RawMAw!W18+RawNGw!W18+RawNIw!W18+RawSEw!W18+RawSIw!W18+RawTBw!W18","v":0},{"$f":"RawBUw!X18+RawCIw!X18+RawGAw!X18+RawGHw!X18+RawGUw!X18+RawGBw!X18+RawLIw!X18+RawMAw!X18+RawNGw!X18+RawNIw!X18+RawSEw!X18+RawSIw!X18+RawTBw!X18","v":10468.026893887103},{"$f":"RawBUw!Y18+RawCIw!Y18+RawGAw!Y18+RawGHw!Y18+RawGUw!Y18+RawGBw!Y18+RawLIw!Y18+RawMAw!Y18+RawNGw!Y18+RawNIw!Y18+RawSEw!Y18+RawSIw!Y18+RawTBw!Y18","v":1031.1986524740003},{"$f":"RawBUw!Z18+RawCIw!Z18+RawGAw!Z18+RawGHw!Z18+RawGUw!Z18+RawGBw!Z18+RawLIw!Z18+RawMAw!Z18+RawNGw!Z18+RawNIw!Z18+RawSEw!Z18+RawSIw!Z18+RawTBw!Z18","v":12.567053086146544},{"$f":"RawBUw!AA18+RawCIw!AA18+RawGAw!AA18+RawGHw!AA18+RawGUw!AA18+RawGBw!AA18+RawLIw!AA18+RawMAw!AA18+RawNGw!AA18+RawNIw!AA18+RawSEw!AA18+RawSIw!AA18+RawTBw!AA18","v":1494.6597351304988},{"$f":"RawBUw!AB18+RawCIw!AB18+RawGAw!AB18+RawGHw!AB18+RawGUw!AB18+RawGBw!AB18+RawLIw!AB18+RawMAw!AB18+RawNGw!AB18+RawNIw!AB18+RawSEw!AB18+RawSIw!AB18+RawTBw!AB18","v":1494.6597351304988},{"$f":"RawBUw!AC18+RawCIw!AC18+RawGAw!AC18+RawGHw!AC18+RawGUw!AC18+RawGBw!AC18+RawLIw!AC18+RawMAw!AC18+RawNGw!AC18+RawNIw!AC18+RawSEw!AC18+RawSIw!AC18+RawTBw!AC18+TransRaw!DB120","v":11511.79259944725},{"$f":"RawBUw!AD18+RawCIw!AD18+RawGAw!AD18+RawGHw!AD18+RawGUw!AD18+RawGBw!AD18+RawLIw!AD18+RawMAw!AD18+RawNGw!AD18+RawNIw!AD18+RawSEw!AD18+RawSIw!AD18+RawTBw!AD18","v":8296},1387.631701958444,158.40544542904613,{"$f":"RawBUw!AG18+RawCIw!AG18+RawGAw!AG18+RawGHw!AG18+RawGUw!AG18+RawGBw!AG18+RawLIw!AG18+RawMAw!AG18+RawNGw!AG18+RawNIw!AG18+RawSEw!AG18+RawSIw!AG18+RawTBw!AG18","v":3294.9259859999997},{"$f":"RawBUw!AH18+RawCIw!AH18+RawGAw!AH18+RawGHw!AH18+RawGUw!AH18+RawGBw!AH18+RawLIw!AH18+RawMAw!AH18+RawNGw!AH18+RawNIw!AH18+RawSEw!AH18+RawSIw!AH18+RawTBw!AH18","v":616.77052399999991},{"$f":"RawBUw!AI18+RawCIw!AI18+RawGAw!AI18+RawGHw!AI18+RawGUw!AI18+RawGBw!AI18+RawLIw!AI18+RawMAw!AI18+RawNGw!AI18+RawNIw!AI18+RawSEw!AI18+RawSIw!AI18+RawTBw!AI18","v":7052.7815433280848},{"$f":"RawBUw!AJ18+RawCIw!AJ18+RawGAw!AJ18+RawGHw!AJ18+RawGUw!AJ18+RawGBw!AJ18+RawLIw!AJ18+RawMAw!AJ18+RawNGw!AJ18+RawNIw!AJ18+RawSEw!AJ18+RawSIw!AJ18+RawTBw!AJ18","v":137.06},{"$f":"RawBUw!AK18+RawCIw!AK18+RawGAw!AK18+RawGHw!AK18+RawGUw!AK18+RawGBw!AK18+RawLIw!AK18+RawMAw!AK18+RawNGw!AK18+RawNIw!AK18+RawSEw!AK18+RawSIw!AK18+RawTBw!AK18","v":11101.538053328086}]
[null,2013,{"$f":"RawBUw!T19+RawCIw!T19+RawGAw!T19+RawGHw!T19+RawGUw!T19+RawGBw!T19+RawLIw!T19+RawMAw!T19+RawNGw!T19+RawNIw!T19+RawSEw!T19+RawSIw!T19+RawTBw!T19","v":918.33443994893526},{"$f":"RawBUw!U19+RawCIw!U19+RawGAw!U19+RawGHw!U19+RawGUw!U19+RawGBw!U19+RawLIw!U19+RawMAw!U19+RawNGw!U19+RawNIw!U19+RawSEw!U19+RawSIw!U19+RawTBw!U19","v":1125.5330091317669},{"$f":"RawBUw!V19+RawCIw!V19+RawGAw!V19+RawGHw!V19+RawGUw!V19+RawGBw!V19+RawLIw!V19+RawMAw!V19+RawNGw!V19+RawNIw!V19+RawSEw!V19+RawSIw!V19+RawTBw!V19","v":9241.4958179999976},{"$f":"RawBUw!W19+RawCIw!W19+RawGAw!W19+RawGHw!W19+RawGUw!W19+RawGBw!W19+RawLIw!W19+RawMAw!W19+RawNGw!W19+RawNIw!W19+RawSEw!W19+RawSIw!W19+RawTBw!W19","v":0},{"$f":"RawBUw!X19+RawCIw!X19+RawGAw!X19+RawGHw!X19+RawGUw!X19+RawGBw!X19+RawLIw!X19+RawMAw!X19+RawNGw!X19+RawNIw!X19+RawSEw!X19+RawSIw!X19+RawTBw!X19","v":11285.363267080702},{"$f":"RawBUw!Y19+RawCIw!Y19+RawGAw!Y19+RawGHw!Y19+RawGUw!Y19+RawGBw!Y19+RawLIw!Y19+RawMAw!Y19+RawNGw!Y19+RawNIw!Y19+RawSEw!Y19+RawSIw!Y19+RawTBw!Y19","v":1180.321592328},{"$f":"RawBUw!Z19+RawCIw!Z19+RawGAw!Z19+RawGHw!Z19+RawGUw!Z19+RawGBw!Z19+RawLIw!Z19+RawMAw!Z19+RawNGw!Z19+RawNIw!Z19+RawSEw!Z19+RawSIw!Z19+RawTBw!Z19","v":26.958740320945623},{"$f":"RawBUw!AA19+RawCIw!AA19+RawGAw!AA19+RawGHw!AA19+RawGUw!AA19+RawGBw!AA19+RawLIw!AA19+RawMAw!AA19+RawNGw!AA19+RawNIw!AA19+RawSEw!AA19+RawSIw!AA19+RawTBw!AA19","v":2151.7211326128981},{"$f":"RawBUw!AB19+RawCIw!AB19+RawGAw!AB19+RawGHw!AB19+RawGUw!AB19+RawGBw!AB19+RawLIw!AB19+RawMAw!AB19+RawNGw!AB19+RawNIw!AB19+RawSEw!AB19+RawSIw!AB19+RawTBw!AB19","v":2151.7211326128981},{"$f":"RawBUw!AC19+RawCIw!AC19+RawGAw!AC19+RawGHw!AC19+RawGUw!AC19+RawGBw!AC19+RawLIw!AC19+RawMAw!AC19+RawNGw!AC19+RawNIw!AC19+RawSEw!AC19+RawSIw!AC19+RawTBw!AC19+TransRaw!DB121","v":12492.643599729648},{"$f":"RawBUw!AD19+RawCIw!AD19+RawGAw!AD19+RawGHw!AD19+RawGUw!AD19+RawGBw!AD19+RawLIw!AD19+RawMAw!AD19+RawNGw!AD19+RawNIw!AD19+RawSEw!AD19+RawSIw!AD19+RawTBw!AD19","v":8977},1391.6278934755096,158.86163167528647,{"$f":"RawBUw!AG19+RawCIw!AG19+RawGAw!AG19+RawGHw!AG19+RawGUw!AG19+RawGBw!AG19+RawLIw!AG19+RawMAw!AG19+RawNGw!AG19+RawNIw!AG19+RawSEw!AG19+RawSIw!AG19+RawTBw!AG19","v":2979.7919758200001},{"$f":"RawBUw!AH19+RawCIw!AH19+RawGAw!AH19+RawGHw!AH19+RawGUw!AH19+RawGBw!AH19+RawLIw!AH19+RawMAw!AH19+RawNGw!AH19+RawNIw!AH19+RawSEw!AH19+RawSIw!AH19+RawTBw!AH19","v":202.76459599999998},{"$f":"RawBUw!AI19+RawCIw!AI19+RawGAw!AI19+RawGHw!AI19+RawGUw!AI19+RawGBw!AI19+RawLIw!AI19+RawMAw!AI19+RawNGw!AI19+RawNIw!AI19+RawSEw!AI19+RawSIw!AI19+RawTBw!AI19","v":1634.9649779578681},{"$f":"RawBUw!AJ19+RawCIw!AJ19+RawGAw!AJ19+RawGHw!AJ19+RawGUw!AJ19+RawGBw!AJ19+RawLIw!AJ19+RawMAw!AJ19+RawNGw!AJ19+RawNIw!AJ19+RawSEw!AJ19+RawSIw!AJ19+RawTBw!AJ19","v":156.95999999999998},{"$f":"RawBUw!AK19+RawCIw!AK19+RawGAw!AK19+RawGHw!AK19+RawGUw!AK19+RawGBw!AK19+RawLIw!AK19+RawMAw!AK19+RawNGw!AK19+RawNIw!AK19+RawSEw!AK19+RawSIw!AK19+RawTBw!AK19","v":4974.4815497778682}]
[null,2014,{"$f":"RawBUw!T20+RawCIw!T20+RawGAw!T20+RawGHw!T20+RawGUw!T20+RawGBw!T20+RawLIw!T20+RawMAw!T20+RawNGw!T20+RawNIw!T20+RawSEw!T20+RawSIw!T20+RawTBw!T20","v":945.93194836067573},{"$f":"RawBUw!U20+RawCIw!U20+RawGAw!U20+RawGHw!U20+RawGUw!U20+RawGBw!U20+RawLIw!U20+RawMAw!U20+RawNGw!U20+RawNIw!U20+RawSEw!U20+RawSIw!U20+RawTBw!U20","v":1529.6679469936253},{"$f":"RawBUw!V20+RawCIw!V20+RawGAw!V20+RawGHw!V20+RawGUw!V20+RawGBw!V20+RawLIw!V20+RawMAw!V20+RawNGw!V20+RawNIw!V20+RawSEw!V20+RawSIw!V20+RawTBw!V20","v":9428.5358400000023},{"$f":"RawBUw!W20+RawCIw!W20+RawGAw!W20+RawGHw!W20+RawGUw!W20+RawGBw!W20+RawLIw!W20+RawMAw!W20+RawNGw!W20+RawNIw!W20+RawSEw!W20+RawSIw!W20+RawTBw!W20","v":0},{"$f":"RawBUw!X20+RawCIw!X20+RawGAw!X20+RawGHw!X20+RawGUw!X20+RawGBw!X20+RawLIw!X20+RawMAw!X20+RawNGw!X20+RawNIw!X20+RawSEw!X20+RawSIw!X20+RawTBw!X20","v":11904.135735354303},{"$f":"RawBUw!Y20+RawCIw!Y20+RawGAw!Y20+RawGHw!Y20+RawGUw!Y20+RawGBw!Y20+RawLIw!Y20+RawMAw!Y20+RawNGw!Y20+RawNIw!Y20+RawSEw!Y20+RawSIw!Y20+RawTBw!Y20","v":1353.8032381739999},{"$f":"RawBUw!Z20+RawCIw!Z20+RawGAw!Z20+RawGHw!Z20+RawGUw!Z20+RawGBw!Z20+RawLIw!Z20+RawMAw!Z20+RawNGw!Z20+RawNIw!Z20+RawSEw!Z20+RawSIw!Z20+RawTBw!Z20","v":26.958740320945623},{"$f":"RawBUw!AA20+RawCIw!AA20+RawGAw!AA20+RawGHw!AA20+RawGUw!AA20+RawGBw!AA20+RawLIw!AA20+RawMAw!AA20+RawNGw!AA20+RawNIw!AA20+RawSEw!AA20+RawSIw!AA20+RawTBw!AA20","v":1909.9679274562377},{"$f":"RawBUw!AB20+RawCIw!AB20+RawGAw!AB20+RawGHw!AB20+RawGUw!AB20+RawGBw!AB20+RawLIw!AB20+RawMAw!AB20+RawNGw!AB20+RawNIw!AB20+RawSEw!AB20+RawSIw!AB20+RawTBw!AB20","v":1909.9679274562375},{"$f":"RawBUw!AC20+RawCIw!AC20+RawGAw!AC20+RawGHw!AC20+RawGUw!AC20+RawGBw!AC20+RawLIw!AC20+RawMAw!AC20+RawNGw!AC20+RawNIw!AC20+RawSEw!AC20+RawSIw!AC20+RawTBw!AC20+TransRaw!DB122","v":13284.897713849246},{"$f":"RawBUw!AD20+RawCIw!AD20+RawGAw!AD20+RawGHw!AD20+RawGUw!AD20+RawGBw!AD20+RawLIw!AD20+RawMAw!AD20+RawNGw!AD20+RawNIw!AD20+RawSEw!AD20+RawSIw!AD20+RawTBw!AD20","v":9754.1999999999989},1361.9669182351447,155.47567559761927,{"$f":"RawBUw!AG20+RawCIw!AG20+RawGAw!AG20+RawGHw!AG20+RawGUw!AG20+RawGBw!AG20+RawLIw!AG20+RawMAw!AG20+RawNGw!AG20+RawNIw!AG20+RawSEw!AG20+RawSIw!AG20+RawTBw!AG20","v":2534.2729970200012},{"$f":"RawBUw!AH20+RawCIw!AH20+RawGAw!AH20+RawGHw!AH20+RawGUw!AH20+RawGBw!AH20+RawLIw!AH20+RawMAw!AH20+RawNGw!AH20+RawNIw!AH20+RawSEw!AH20+RawSIw!AH20+RawTBw!AH20","v":1506.3932808000013},{"$f":"RawBUw!AI20+RawCIw!AI20+RawGAw!AI20+RawGHw!AI20+RawGUw!AI20+RawGBw!AI20+RawLIw!AI20+RawMAw!AI20+RawNGw!AI20+RawNIw!AI20+RawSEw!AI20+RawSIw!AI20+RawTBw!AI20","v":1902.0307375538366},{"$f":"RawBUw!AJ20+RawCIw!AJ20+RawGAw!AJ20+RawGHw!AJ20+RawGUw!AJ20+RawGBw!AJ20+RawLIw!AJ20+RawMAw!AJ20+RawNGw!AJ20+RawNIw!AJ20+RawSEw!AJ20+RawSIw!AJ20+RawTBw!AJ20","v":0},{"$f":"RawBUw!AK20+RawCIw!AK20+RawGAw!AK20+RawGHw!AK20+RawGUw!AK20+RawGBw!AK20+RawLIw!AK20+RawMAw!AK20+RawNGw!AK20+RawNIw!AK20+RawSEw!AK20+RawSIw!AK20+RawTBw!AK20","v":5942.6970153738393}]
[null,2015,{"$f":"RawBUw!T21+RawCIw!T21+RawGAw!T21+RawGHw!T21+RawGUw!T21+RawGBw!T21+RawLIw!T21+RawMAw!T21+RawNGw!T21+RawNIw!T21+RawSEw!T21+RawSIw!T21+RawTBw!T21","v":951.18024465818962},{"$f":"RawBUw!U21+RawCIw!U21+RawGAw!U21+RawGHw!U21+RawGUw!U21+RawGBw!U21+RawLIw!U21+RawMAw!U21+RawNGw!U21+RawNIw!U21+RawSEw!U21+RawSIw!U21+RawTBw!U21","v":2224.3595437161184},{"$f":"RawBUw!V21+RawCIw!V21+RawGAw!V21+RawGHw!V21+RawGUw!V21+RawGBw!V21+RawLIw!V21+RawMAw!V21+RawNGw!V21+RawNIw!V21+RawSEw!V21+RawSIw!V21+RawTBw!V21","v":9047.5316499999972},{"$f":"RawBUw!W21+RawCIw!W21+RawGAw!W21+RawGHw!W21+RawGUw!W21+RawGBw!W21+RawLIw!W21+RawMAw!W21+RawNGw!W21+RawNIw!W21+RawSEw!W21+RawSIw!W21+RawTBw!W21","v":0},{"$f":"RawBUw!X21+RawCIw!X21+RawGAw!X21+RawGHw!X21+RawGUw!X21+RawGBw!X21+RawLIw!X21+RawMAw!X21+RawNGw!X21+RawNIw!X21+RawSEw!X21+RawSIw!X21+RawTBw!X21","v":12223.071438374307},{"$f":"RawBUw!Y21+RawCIw!Y21+RawGAw!Y21+RawGHw!Y21+RawGUw!Y21+RawGBw!Y21+RawLIw!Y21+RawMAw!Y21+RawNGw!Y21+RawNIw!Y21+RawSEw!Y21+RawSIw!Y21+RawTBw!Y21","v":1544.1491699880003},{"$f":"RawBUw!Z21+RawCIw!Z21+RawGAw!Z21+RawGHw!Z21+RawGUw!Z21+RawGBw!Z21+RawLIw!Z21+RawMAw!Z21+RawNGw!Z21+RawNIw!Z21+RawSEw!Z21+RawSIw!Z21+RawTBw!Z21","v":90.262542460201672},{"$f":"RawBUw!AA21+RawCIw!AA21+RawGAw!AA21+RawGHw!AA21+RawGUw!AA21+RawGBw!AA21+RawLIw!AA21+RawMAw!AA21+RawNGw!AA21+RawNIw!AA21+RawSEw!AA21+RawSIw!AA21+RawTBw!AA21","v":1494.6215913597021},{"$f":"RawBUw!AB21+RawCIw!AB21+RawGAw!AB21+RawGHw!AB21+RawGUw!AB21+RawGBw!AB21+RawLIw!AB21+RawMAw!AB21+RawNGw!AB21+RawNIw!AB21+RawSEw!AB21+RawSIw!AB21+RawTBw!AB21","v":1494.6215913597023},{"$f":"RawBUw!AC21+RawCIw!AC21+RawGAw!AC21+RawGHw!AC21+RawGUw!AC21+RawGBw!AC21+RawLIw!AC21+RawMAw!AC21+RawNGw!AC21+RawNIw!AC21+RawSEw!AC21+RawSIw!AC21+RawTBw!AC21+TransRaw!DB123","v":13857.483150822511},{"$f":"RawBUw!AD21+RawCIw!AD21+RawGAw!AD21+RawGHw!AD21+RawGUw!AD21+RawGBw!AD21+RawLIw!AD21+RawMAw!AD21+RawNGw!AD21+RawNIw!AD21+RawSEw!AD21+RawSIw!AD21+RawTBw!AD21","v":10541.4},1314.5771103290372,150.06588017454763,{"$f":"RawBUw!AG21+RawCIw!AG21+RawGAw!AG21+RawGHw!AG21+RawGUw!AG21+RawGBw!AG21+RawLIw!AG21+RawMAw!AG21+RawNGw!AG21+RawNIw!AG21+RawSEw!AG21+RawSIw!AG21+RawTBw!AG21","v":6749.0051398075038},{"$f":"RawBUw!AH21+RawCIw!AH21+RawGAw!AH21+RawGHw!AH21+RawGUw!AH21+RawGBw!AH21+RawLIw!AH21+RawMAw!AH21+RawNGw!AH21+RawNIw!AH21+RawSEw!AH21+RawSIw!AH21+RawTBw!AH21","v":345.76321020000023},{"$f":"RawBUw!AI21+RawCIw!AI21+RawGAw!AI21+RawGHw!AI21+RawGUw!AI21+RawGBw!AI21+RawLIw!AI21+RawMAw!AI21+RawNGw!AI21+RawNIw!AI21+RawSEw!AI21+RawSIw!AI21+RawTBw!AI21","v":2086.9286275963841},{"$f":"RawBUw!AJ21+RawCIw!AJ21+RawGAw!AJ21+RawGHw!AJ21+RawGUw!AJ21+RawGBw!AJ21+RawLIw!AJ21+RawMAw!AJ21+RawNGw!AJ21+RawNIw!AJ21+RawSEw!AJ21+RawSIw!AJ21+RawTBw!AJ21","v":690.41},{"$f":"RawBUw!AK21+RawCIw!AK21+RawGAw!AK21+RawGHw!AK21+RawGUw!AK21+RawGBw!AK21+RawLIw!AK21+RawMAw!AK21+RawNGw!AK21+RawNIw!AK21+RawSEw!AK21+RawSIw!AK21+RawTBw!AK21","v":9872.1069776038876}]
[null,2016,{"$f":"RawBUw!T22+RawCIw!T22+RawGAw!T22+RawGHw!T22+RawGUw!T22+RawGBw!T22+RawLIw!T22+RawMAw!T22+RawNGw!T22+RawNIw!T22+RawSEw!T22+RawSIw!T22+RawTBw!T22","v":1061.0627065198707},{"$f":"RawBUw!U22+RawCIw!U22+RawGAw!U22+RawGHw!U22+RawGUw!U22+RawGBw!U22+RawLIw!U22+RawMAw!U22+RawNGw!U22+RawNIw!U22+RawSEw!U22+RawSIw!U22+RawTBw!U22","v":2740.4797906993913},{"$f":"RawBUw!V22+RawCIw!V22+RawGAw!V22+RawGHw!V22+RawGUw!V22+RawGBw!V22+RawLIw!V22+RawMAw!V22+RawNGw!V22+RawNIw!V22+RawSEw!V22+RawSIw!V22+RawTBw!V22","v":9308.7792479999971},{"$f":"RawBUw!W22+RawCIw!W22+RawGAw!W22+RawGHw!W22+RawGUw!W22+RawGBw!W22+RawLIw!W22+RawMAw!W22+RawNGw!W22+RawNIw!W22+RawSEw!W22+RawSIw!W22+RawTBw!W22","v":0},{"$f":"RawBUw!X22+RawCIw!X22+RawGAw!X22+RawGHw!X22+RawGUw!X22+RawGBw!X22+RawLIw!X22+RawMAw!X22+RawNGw!X22+RawNIw!X22+RawSEw!X22+RawSIw!X22+RawTBw!X22","v":13110.321745219262},{"$f":"RawBUw!Y22+RawCIw!Y22+RawGAw!Y22+RawGHw!Y22+RawGUw!Y22+RawGBw!Y22+RawLIw!Y22+RawMAw!Y22+RawNGw!Y22+RawNIw!Y22+RawSEw!Y22+RawSIw!Y22+RawTBw!Y22","v":1803.3551719379998},{"$f":"RawBUw!Z22+RawCIw!Z22+RawGAw!Z22+RawGHw!Z22+RawGUw!Z22+RawGBw!Z22+RawLIw!Z22+RawMAw!Z22+RawNGw!Z22+RawNIw!Z22+RawSEw!Z22+RawSIw!Z22+RawTBw!Z22","v":93.464362785374874},{"$f":"RawBUw!AA22+RawCIw!AA22+RawGAw!AA22+RawGHw!AA22+RawGUw!AA22+RawGBw!AA22+RawLIw!AA22+RawMAw!AA22+RawNGw!AA22+RawNIw!AA22+RawSEw!AA22+RawSIw!AA22+RawTBw!AA22","v":3392.6207579315073},{"$f":"RawBUw!AB22+RawCIw!AB22+RawGAw!AB22+RawGHw!AB22+RawGUw!AB22+RawGBw!AB22+RawLIw!AB22+RawMAw!AB22+RawNGw!AB22+RawNIw!AB22+RawSEw!AB22+RawSIw!AB22+RawTBw!AB22","v":3392.6207579315078},{"$f":"RawBUw!AC22+RawCIw!AC22+RawGAw!AC22+RawGHw!AC22+RawGUw!AC22+RawGBw!AC22+RawLIw!AC22+RawMAw!AC22+RawNGw!AC22+RawNIw!AC22+RawSEw!AC22+RawSIw!AC22+RawTBw!AC22+TransRaw!DB124","v":15007.141279942638},{"$f":"RawBUw!AD22+RawCIw!AD22+RawGAw!AD22+RawGHw!AD22+RawGUw!AD22+RawGBw!AD22+RawLIw!AD22+RawMAw!AD22+RawNGw!AD22+RawNIw!AD22+RawSEw!AD22+RawSIw!AD22+RawTBw!AD22","v":11796.099999999997},1272.2121107775149,145.22969301113184,{"$f":"RawBUw!AG22+RawCIw!AG22+RawGAw!AG22+RawGHw!AG22+RawGUw!AG22+RawGBw!AG22+RawLIw!AG22+RawMAw!AG22+RawNGw!AG22+RawNIw!AG22+RawSEw!AG22+RawSIw!AG22+RawTBw!AG22","v":4769.995642057339},{"$f":"RawBUw!AH22+RawCIw!AH22+RawGAw!AH22+RawGHw!AH22+RawGUw!AH22+RawGBw!AH22+RawLIw!AH22+RawMAw!AH22+RawNGw!AH22+RawNIw!AH22+RawSEw!AH22+RawSIw!AH22+RawTBw!AH22","v":852.9643650350007},{"$f":"RawBUw!AI22+RawCIw!AI22+RawGAw!AI22+RawGHw!AI22+RawGUw!AI22+RawGBw!AI22+RawLIw!AI22+RawMAw!AI22+RawNGw!AI22+RawNIw!AI22+RawSEw!AI22+RawSIw!AI22+RawTBw!AI22","v":2841.9016931911788},{"$f":"RawBUw!AJ22+RawCIw!AJ22+RawGAw!AJ22+RawGHw!AJ22+RawGUw!AJ22+RawGBw!AJ22+RawLIw!AJ22+RawMAw!AJ22+RawNGw!AJ22+RawNIw!AJ22+RawSEw!AJ22+RawSIw!AJ22+RawTBw!AJ22","v":34.92},{"$f":"RawBUw!AK22+RawCIw!AK22+RawGAw!AK22+RawGHw!AK22+RawGUw!AK22+RawGBw!AK22+RawLIw!AK22+RawMAw!AK22+RawNGw!AK22+RawNIw!AK22+RawSEw!AK22+RawSIw!AK22+RawTBw!AK22","v":8499.7817002835163}]
[null,2017,{"$f":"RawBUw!T23+RawCIw!T23+RawGAw!T23+RawGHw!T23+RawGUw!T23+RawGBw!T23+RawLIw!T23+RawMAw!T23+RawNGw!T23+RawNIw!T23+RawSEw!T23+RawSIw!T23+RawTBw!T23","v":1058.7503957913316},{"$f":"RawBUw!U23+RawCIw!U23+RawGAw!U23+RawGHw!U23+RawGUw!U23+RawGBw!U23+RawLIw!U23+RawMAw!U23+RawNGw!U23+RawNIw!U23+RawSEw!U23+RawSIw!U23+RawTBw!U23","v":3619.381879283671},{"$f":"RawBUw!V23+RawCIw!V23+RawGAw!V23+RawGHw!V23+RawGUw!V23+RawGBw!V23+RawLIw!V23+RawMAw!V23+RawNGw!V23+RawNIw!V23+RawSEw!V23+RawSIw!V23+RawTBw!V23","v":8204.2988299999997},{"$f":"RawBUw!W23+RawCIw!W23+RawGAw!W23+RawGHw!W23+RawGUw!W23+RawGBw!W23+RawLIw!W23+RawMAw!W23+RawNGw!W23+RawNIw!W23+RawSEw!W23+RawSIw!W23+RawTBw!W23","v":0},{"$f":"RawBUw!X23+RawCIw!X23+RawGAw!X23+RawGHw!X23+RawGUw!X23+RawGBw!X23+RawLIw!X23+RawMAw!X23+RawNGw!X23+RawNIw!X23+RawSEw!X23+RawSIw!X23+RawTBw!X23","v":12882.431105075002},{"$f":"RawBUw!Y23+RawCIw!Y23+RawGAw!Y23+RawGHw!Y23+RawGUw!Y23+RawGBw!Y23+RawLIw!Y23+RawMAw!Y23+RawNGw!Y23+RawNIw!Y23+RawSEw!Y23+RawSIw!Y23+RawTBw!Y23","v":1988.8013063759997},{"$f":"RawBUw!Z23+RawCIw!Z23+RawGAw!Z23+RawGHw!Z23+RawGUw!Z23+RawGBw!Z23+RawLIw!Z23+RawMAw!Z23+RawNGw!Z23+RawNIw!Z23+RawSEw!Z23+RawSIw!Z23+RawTBw!Z23","v":156.51876769426232},{"$f":"RawBUw!AA23+RawCIw!AA23+RawGAw!AA23+RawGHw!AA23+RawGUw!AA23+RawGBw!AA23+RawLIw!AA23+RawMAw!AA23+RawNGw!AA23+RawNIw!AA23+RawSEw!AA23+RawSIw!AA23+RawTBw!AA23","v":3802.0665171674045},{"$f":"RawBUw!AB23+RawCIw!AB23+RawGAw!AB23+RawGHw!AB23+RawGUw!AB23+RawGBw!AB23+RawLIw!AB23+RawMAw!AB23+RawNGw!AB23+RawNIw!AB23+RawSEw!AB23+RawSIw!AB23+RawTBw!AB23","v":3802.066517167405},{"$f":"RawBUw!AC23+RawCIw!AC23+RawGAw!AC23+RawGHw!AC23+RawGUw!AC23+RawGBw!AC23+RawLIw!AC23+RawMAw!AC23+RawNGw!AC23+RawNIw!AC23+RawSEw!AC23+RawSIw!AC23+RawTBw!AC23+TransRaw!DB125","v":15027.751179145263},{"$f":"RawBUw!AD23+RawCIw!AD23+RawGAw!AD23+RawGHw!AD23+RawGUw!AD23+RawGBw!AD23+RawLIw!AD23+RawMAw!AD23+RawNGw!AD23+RawNIw!AD23+RawSEw!AD23+RawSIw!AD23+RawTBw!AD23","v":12592.299999999997},1193.4079698820126,136.2337865162115,{"$f":"RawBUw!AG23+RawCIw!AG23+RawGAw!AG23+RawGHw!AG23+RawGUw!AG23+RawGBw!AG23+RawLIw!AG23+RawMAw!AG23+RawNGw!AG23+RawNIw!AG23+RawSEw!AG23+RawSIw!AG23+RawTBw!AG23","v":8446.4169604042527},{"$f":"RawBUw!AH23+RawCIw!AH23+RawGAw!AH23+RawGHw!AH23+RawGUw!AH23+RawGBw!AH23+RawLIw!AH23+RawMAw!AH23+RawNGw!AH23+RawNIw!AH23+RawSEw!AH23+RawSIw!AH23+RawTBw!AH23","v":873.54043920000061},{"$f":"RawBUw!AI23+RawCIw!AI23+RawGAw!AI23+RawGHw!AI23+RawGUw!AI23+RawGBw!AI23+RawLIw!AI23+RawMAw!AI23+RawNGw!AI23+RawNIw!AI23+RawSEw!AI23+RawSIw!AI23+RawTBw!AI23","v":2033.2078713083638},{"$f":"RawBUw!AJ23+RawCIw!AJ23+RawGAw!AJ23+RawGHw!AJ23+RawGUw!AJ23+RawGBw!AJ23+RawLIw!AJ23+RawMAw!AJ23+RawNGw!AJ23+RawNIw!AJ23+RawSEw!AJ23+RawSIw!AJ23+RawTBw!AJ23","v":687.69},{"$f":"RawBUw!AK23+RawCIw!AK23+RawGAw!AK23+RawGHw!AK23+RawGUw!AK23+RawGBw!AK23+RawLIw!AK23+RawMAw!AK23+RawNGw!AK23+RawNIw!AK23+RawSEw!AK23+RawSIw!AK23+RawTBw!AK23","v":12040.855270912618}]
[null,2018,{"$f":"RawBUw!T24+RawCIw!T24+RawGAw!T24+RawGHw!T24+RawGUw!T24+RawGBw!T24+RawLIw!T24+RawMAw!T24+RawNGw!T24+RawNIw!T24+RawSEw!T24+RawSIw!T24+RawTBw!T24","v":1094.4260204159527},{"$f":"RawBUw!U24+RawCIw!U24+RawGAw!U24+RawGHw!U24+RawGUw!U24+RawGBw!U24+RawLIw!U24+RawMAw!U24+RawNGw!U24+RawNIw!U24+RawSEw!U24+RawSIw!U24+RawTBw!U24","v":4142.2500413396074},{"$f":"RawBUw!V24+RawCIw!V24+RawGAw!V24+RawGHw!V24+RawGUw!V24+RawGBw!V24+RawLIw!V24+RawMAw!V24+RawNGw!V24+RawNIw!V24+RawSEw!V24+RawSIw!V24+RawTBw!V24","v":7964.8673699999999},{"$f":"RawBUw!W24+RawCIw!W24+RawGAw!W24+RawGHw!W24+RawGUw!W24+RawGBw!W24+RawLIw!W24+RawMAw!W24+RawNGw!W24+RawNIw!W24+RawSEw!W24+RawSIw!W24+RawTBw!W24","v":0},{"$f":"RawBUw!X24+RawCIw!X24+RawGAw!X24+RawGHw!X24+RawGUw!X24+RawGBw!X24+RawLIw!X24+RawMAw!X24+RawNGw!X24+RawNIw!X24+RawSEw!X24+RawSIw!X24+RawTBw!X24","v":13201.543431755563},{"$f":"RawBUw!Y24+RawCIw!Y24+RawGAw!Y24+RawGHw!Y24+RawGUw!Y24+RawGBw!Y24+RawLIw!Y24+RawMAw!Y24+RawNGw!Y24+RawNIw!Y24+RawSEw!Y24+RawSIw!Y24+RawTBw!Y24","v":2190.419736714},{"$f":"RawBUw!Z24+RawCIw!Z24+RawGAw!Z24+RawGHw!Z24+RawGUw!Z24+RawGBw!Z24+RawLIw!Z24+RawMAw!Z24+RawNGw!Z24+RawNIw!Z24+RawSEw!Z24+RawSIw!Z24+RawTBw!Z24","v":156.51876769426232},{"$f":"RawBUw!AA24+RawCIw!AA24+RawGAw!AA24+RawGHw!AA24+RawGUw!AA24+RawGBw!AA24+RawLIw!AA24+RawMAw!AA24+RawNGw!AA24+RawNIw!AA24+RawSEw!AA24+RawSIw!AA24+RawTBw!AA24","v":3318.0264390047091},{"$f":"RawBUw!AB24+RawCIw!AB24+RawGAw!AB24+RawGHw!AB24+RawGUw!AB24+RawGBw!AB24+RawLIw!AB24+RawMAw!AB24+RawNGw!AB24+RawNIw!AB24+RawSEw!AB24+RawSIw!AB24+RawTBw!AB24","v":3318.0264390047096},{"$f":"RawBUw!AC24+RawCIw!AC24+RawGAw!AC24+RawGHw!AC24+RawGUw!AC24+RawGBw!AC24+RawLIw!AC24+RawMAw!AC24+RawNGw!AC24+RawNIw!AC24+RawSEw!AC24+RawSIw!AC24+RawTBw!AC24+TransRaw!DB126","v":15548.481936163822},{"$f":"RawBUw!AD24+RawCIw!AD24+RawGAw!AD24+RawGHw!AD24+RawGUw!AD24+RawGBw!AD24+RawLIw!AD24+RawMAw!AD24+RawNGw!AD24+RawNIw!AD24+RawSEw!AD24+RawSIw!AD24+RawTBw!AD24","v":13434.1},1157.3891765108062,132.12205211310572,{"$f":"RawBUw!AG24+RawCIw!AG24+RawGAw!AG24+RawGHw!AG24+RawGUw!AG24+RawGBw!AG24+RawLIw!AG24+RawMAw!AG24+RawNGw!AG24+RawNIw!AG24+RawSEw!AG24+RawSIw!AG24+RawTBw!AG24","v":4723.503747562303},{"$f":"RawBUw!AH24+RawCIw!AH24+RawGAw!AH24+RawGHw!AH24+RawGUw!AH24+RawGBw!AH24+RawLIw!AH24+RawMAw!AH24+RawNGw!AH24+RawNIw!AH24+RawSEw!AH24+RawSIw!AH24+RawTBw!AH24","v":709.64660613000035},{"$f":"RawBUw!AI24+RawCIw!AI24+RawGAw!AI24+RawGHw!AI24+RawGUw!AI24+RawGBw!AI24+RawLIw!AI24+RawMAw!AI24+RawNGw!AI24+RawNIw!AI24+RawSEw!AI24+RawSIw!AI24+RawTBw!AI24","v":2210.5188701094808},{"$f":"RawBUw!AJ24+RawCIw!AJ24+RawGAw!AJ24+RawGHw!AJ24+RawGUw!AJ24+RawGBw!AJ24+RawLIw!AJ24+RawMAw!AJ24+RawNGw!AJ24+RawNIw!AJ24+RawSEw!AJ24+RawSIw!AJ24+RawTBw!AJ24","v":0},{"$f":"RawBUw!AK24+RawCIw!AK24+RawGAw!AK24+RawGHw!AK24+RawGUw!AK24+RawGBw!AK24+RawLIw!AK24+RawMAw!AK24+RawNGw!AK24+RawNIw!AK24+RawSEw!AK24+RawSIw!AK24+RawTBw!AK24","v":7643.669223801784}]
[null,2019,{"$f":"RawBUw!T25+RawCIw!T25+RawGAw!T25+RawGHw!T25+RawGUw!T25+RawGBw!T25+RawLIw!T25+RawMAw!T25+RawNGw!T25+RawNIw!T25+RawSEw!T25+RawSIw!T25+RawTBw!T25","v":1135.4542864598639},{"$f":"RawBUw!U25+RawCIw!U25+RawGAw!U25+RawGHw!U25+RawGUw!U25+RawGBw!U25+RawLIw!U25+RawMAw!U25+RawNGw!U25+RawNIw!U25+RawSEw!U25+RawSIw!U25+RawTBw!U25","v":4594.9336674868346},{"$f":"RawBUw!V25+RawCIw!V25+RawGAw!V25+RawGHw!V25+RawGUw!V25+RawGBw!V25+RawLIw!V25+RawMAw!V25+RawNGw!V25+RawNIw!V25+RawSEw!V25+RawSIw!V25+RawTBw!V25","v":8428.6071800000009},{"$f":"RawBUw!W25+RawCIw!W25+RawGAw!W25+RawGHw!W25+RawGUw!W25+RawGBw!W25+RawLIw!W25+RawMAw!W25+RawNGw!W25+RawNIw!W25+RawSEw!W25+RawSIw!W25+RawTBw!W25","v":0},{"$f":"RawBUw!X25+RawCIw!X25+RawGAw!X25+RawGHw!X25+RawGUw!X25+RawGBw!X25+RawLIw!X25+RawMAw!X25+RawNGw!X25+RawNIw!X25+RawSEw!X25+RawSIw!X25+RawTBw!X25","v":14158.995133946695},{"$f":"RawBUw!Y25+RawCIw!Y25+RawGAw!Y25+RawGHw!Y25+RawGUw!Y25+RawGBw!Y25+RawLIw!Y25+RawMAw!Y25+RawNGw!Y25+RawNIw!Y25+RawSEw!Y25+RawSIw!Y25+RawTBw!Y25","v":2439.8668809780002},{"$f":"RawBUw!Z25+RawCIw!Z25+RawGAw!Z25+RawGHw!Z25+RawGUw!Z25+RawGBw!Z25+RawLIw!Z25+RawMAw!Z25+RawNGw!Z25+RawNIw!Z25+RawSEw!Z25+RawSIw!Z25+RawTBw!Z25","v":156.51876769426232},{"$f":"RawBUw!AA25+RawCIw!AA25+RawGAw!AA25+RawGHw!AA25+RawGUw!AA25+RawGBw!AA25+RawLIw!AA25+RawMAw!AA25+RawNGw!AA25+RawNIw!AA25+RawSEw!AA25+RawSIw!AA25+RawTBw!AA25","v":2889.4459735802661},{"$f":"RawBUw!AB25+RawCIw!AB25+RawGAw!AB25+RawGHw!AB25+RawGUw!AB25+RawGBw!AB25+RawLIw!AB25+RawMAw!AB25+RawNGw!AB25+RawNIw!AB25+RawSEw!AB25+RawSIw!AB25+RawTBw!AB25","v":2889.4459735802657},{"$f":"RawBUw!AC25+RawCIw!AC25+RawGAw!AC25+RawGHw!AC25+RawGUw!AC25+RawGBw!AC25+RawLIw!AC25+RawMAw!AC25+RawNGw!AC25+RawNIw!AC25+RawSEw!AC25+RawSIw!AC25+RawTBw!AC25+TransRaw!DB127","v":16755.380782618959},{"$f":"RawBUw!AD25+RawCIw!AD25+RawGAw!AD25+RawGHw!AD25+RawGUw!AD25+RawGBw!AD25+RawLIw!AD25+RawMAw!AD25+RawNGw!AD25+RawNIw!AD25+RawSEw!AD25+RawSIw!AD25+RawTBw!AD25","v":14581.599999999995},1149.076972528321,131.17317037994533,{"$f":"RawBUw!AG25+RawCIw!AG25+RawGAw!AG25+RawGHw!AG25+RawGUw!AG25+RawGBw!AG25+RawLIw!AG25+RawMAw!AG25+RawNGw!AG25+RawNIw!AG25+RawSEw!AG25+RawSIw!AG25+RawTBw!AG25","v":4118.7724442347699},{"$f":"RawBUw!AH25+RawCIw!AH25+RawGAw!AH25+RawGHw!AH25+RawGUw!AH25+RawGBw!AH25+RawLIw!AH25+RawMAw!AH25+RawNGw!AH25+RawNIw!AH25+RawSEw!AH25+RawSIw!AH25+RawTBw!AH25","v":559.2541495200004},{"$f":"RawBUw!AI25+RawCIw!AI25+RawGAw!AI25+RawGHw!AI25+RawGUw!AI25+RawGBw!AI25+RawLIw!AI25+RawMAw!AI25+RawNGw!AI25+RawNIw!AI25+RawSEw!AI25+RawSIw!AI25+RawTBw!AI25","v":2734.9068166342504},{"$f":"RawBUw!AJ25+RawCIw!AJ25+RawGAw!AJ25+RawGHw!AJ25+RawGUw!AJ25+RawGBw!AJ25+RawLIw!AJ25+RawMAw!AJ25+RawNGw!AJ25+RawNIw!AJ25+RawSEw!AJ25+RawSIw!AJ25+RawTBw!AJ25","v":0},{"$f":"RawBUw!AK25+RawCIw!AK25+RawGAw!AK25+RawGHw!AK25+RawGUw!AK25+RawGBw!AK25+RawLIw!AK25+RawMAw!AK25+RawNGw!AK25+RawNIw!AK25+RawSEw!AK25+RawSIw!AK25+RawTBw!AK25","v":7412.9334103890205}]
[null,2020,{"$f":"RawBUw!T26+RawCIw!T26+RawGAw!T26+RawGHw!T26+RawGUw!T26+RawGBw!T26+RawLIw!T26+RawMAw!T26+RawNGw!T26+RawNIw!T26+RawSEw!T26+RawSIw!T26+RawTBw!T26","v":1201.9617648122287},{"$f":"RawBUw!U26+RawCIw!U26+RawGAw!U26+RawGHw!U26+RawGUw!U26+RawGBw!U26+RawLIw!U26+RawMAw!U26+RawNGw!U26+RawNIw!U26+RawSEw!U26+RawSIw!U26+RawTBw!U26","v":5227.714479445438},{"$f":"RawBUw!V26+RawCIw!V26+RawGAw!V26+RawGHw!V26+RawGUw!V26+RawGBw!V26+RawLIw!V26+RawMAw!V26+RawNGw!V26+RawNIw!V26+RawSEw!V26+RawSIw!V26+RawTBw!V26","v":8481.0106799999994},{"$f":"RawBUw!W26+RawCIw!W26+RawGAw!W26+RawGHw!W26+RawGUw!W26+RawGBw!W26+RawLIw!W26+RawMAw!W26+RawNGw!W26+RawNIw!W26+RawSEw!W26+RawSIw!W26+RawTBw!W26","v":0},{"$f":"RawBUw!X26+RawCIw!X26+RawGAw!X26+RawGHw!X26+RawGUw!X26+RawGBw!X26+RawLIw!X26+RawMAw!X26+RawNGw!X26+RawNIw!X26+RawSEw!X26+RawSIw!X26+RawTBw!X26","v":14910.686924257667},{"$f":"RawBUw!Y26+RawCIw!Y26+RawGAw!Y26+RawGHw!Y26+RawGUw!Y26+RawGBw!Y26+RawLIw!Y26+RawMAw!Y26+RawNGw!Y26+RawNIw!Y26+RawSEw!Y26+RawSIw!Y26+RawTBw!Y26","v":2656.624318788},{"$f":"RawBUw!Z26+RawCIw!Z26+RawGAw!Z26+RawGHw!Z26+RawGUw!Z26+RawGBw!Z26+RawLIw!Z26+RawMAw!Z26+RawNGw!Z26+RawNIw!Z26+RawSEw!Z26+RawSIw!Z26+RawTBw!Z26","v":156.51876769426232},{"$f":"RawBUw!AA26+RawCIw!AA26+RawGAw!AA26+RawGHw!AA26+RawGUw!AA26+RawGBw!AA26+RawLIw!AA26+RawMAw!AA26+RawNGw!AA26+RawNIw!AA26+RawSEw!AA26+RawSIw!AA26+RawTBw!AA26","v":3232.3781442380064},{"$f":"RawBUw!AB26+RawCIw!AB26+RawGAw!AB26+RawGHw!AB26+RawGUw!AB26+RawGBw!AB26+RawLIw!AB26+RawMAw!AB26+RawNGw!AB26+RawNIw!AB26+RawSEw!AB26+RawSIw!AB26+RawTBw!AB26","v":3232.3781442380064},{"$f":"RawBUw!AC26+RawCIw!AC26+RawGAw!AC26+RawGHw!AC26+RawGUw!AC26+RawGBw!AC26+RawLIw!AC26+RawMAw!AC26+RawNGw!AC26+RawNIw!AC26+RawSEw!AC26+RawSIw!AC26+RawTBw!AC26+TransRaw!DB128","v":17723.830010739926},{"$f":"RawBUw!AD26+RawCIw!AD26+RawGAw!AD26+RawGHw!AD26+RawGUw!AD26+RawGBw!AD26+RawLIw!AD26+RawMAw!AD26+RawNGw!AD26+RawNIw!AD26+RawSEw!AD26+RawSIw!AD26+RawTBw!AD26","v":15600.3},1136.1211009236956,129.69418960316159,{"$f":"RawBUw!AG26+RawCIw!AG26+RawGAw!AG26+RawGHw!AG26+RawGUw!AG26+RawGBw!AG26+RawLIw!AG26+RawMAw!AG26+RawNGw!AG26+RawNIw!AG26+RawSEw!AG26+RawSIw!AG26+RawTBw!AG26","v":5943.5217180271793},{"$f":"RawBUw!AH26+RawCIw!AH26+RawGAw!AH26+RawGHw!AH26+RawGUw!AH26+RawGBw!AH26+RawLIw!AH26+RawMAw!AH26+RawNGw!AH26+RawNIw!AH26+RawSEw!AH26+RawSIw!AH26+RawTBw!AH26","v":787.87221462500054},{"$f":"RawBUw!AI26+RawCIw!AI26+RawGAw!AI26+RawGHw!AI26+RawGUw!AI26+RawGBw!AI26+RawLIw!AI26+RawMAw!AI26+RawNGw!AI26+RawNIw!AI26+RawSEw!AI26+RawSIw!AI26+RawTBw!AI26","v":2376.5010257858362},{"$f":"RawBUw!AJ26+RawCIw!AJ26+RawGAw!AJ26+RawGHw!AJ26+RawGUw!AJ26+RawGBw!AJ26+RawLIw!AJ26+RawMAw!AJ26+RawNGw!AJ26+RawNIw!AJ26+RawSEw!AJ26+RawSIw!AJ26+RawTBw!AJ26","v":0},{"$f":"RawBUw!AK26+RawCIw!AK26+RawGAw!AK26+RawGHw!AK26+RawGUw!AK26+RawGBw!AK26+RawLIw!AK26+RawMAw!AK26+RawNGw!AK26+RawNIw!AK26+RawSEw!AK26+RawSIw!AK26+RawTBw!AK26","v":9107.8949584380152}]
[null,2021,{"$f":"RawBUw!T27+RawCIw!T27+RawGAw!T27+RawGHw!T27+RawGUw!T27+RawGBw!T27+RawLIw!T27+RawMAw!T27+RawNGw!T27+RawNIw!T27+RawSEw!T27+RawSIw!T27+RawTBw!T27","v":1104.6350462021264},{"$f":"RawBUw!U27+RawCIw!U27+RawGAw!U27+RawGHw!U27+RawGUw!U27+RawGBw!U27+RawLIw!U27+RawMAw!U27+RawNGw!U27+RawNIw!U27+RawSEw!U27+RawSIw!U27+RawTBw!U27","v":5761.8141120186338},{"$f":"RawBUw!V27+RawCIw!V27+RawGAw!V27+RawGHw!V27+RawGUw!V27+RawGBw!V27+RawLIw!V27+RawMAw!V27+RawNGw!V27+RawNIw!V27+RawSEw!V27+RawSIw!V27+RawTBw!V27","v":8807.4071199999998},{"$f":"RawBUw!W27+RawCIw!W27+RawGAw!W27+RawGHw!W27+RawGUw!W27+RawGBw!W27+RawLIw!W27+RawMAw!W27+RawNGw!W27+RawNIw!W27+RawSEw!W27+RawSIw!W27+RawTBw!W27","v":0},{"$f":"RawBUw!X27+RawCIw!X27+RawGAw!X27+RawGHw!X27+RawGUw!X27+RawGBw!X27+RawLIw!X27+RawMAw!X27+RawNGw!X27+RawNIw!X27+RawSEw!X27+RawSIw!X27+RawTBw!X27","v":15673.856278220757},{"$f":"RawBUw!Y27+RawCIw!Y27+RawGAw!Y27+RawGHw!Y27+RawGUw!Y27+RawGBw!Y27+RawLIw!Y27+RawMAw!Y27+RawNGw!Y27+RawNIw!Y27+RawSEw!Y27+RawSIw!Y27+RawTBw!Y27","v":2944.9402711500006},{"$f":"RawBUw!Z27+RawCIw!Z27+RawGAw!Z27+RawGHw!Z27+RawGUw!Z27+RawGBw!Z27+RawLIw!Z27+RawMAw!Z27+RawNGw!Z27+RawNIw!Z27+RawSEw!Z27+RawSIw!Z27+RawTBw!Z27","v":156.51876769426232},{"$f":"RawBUw!AA27+RawCIw!AA27+RawGAw!AA27+RawGHw!AA27+RawGUw!AA27+RawGBw!AA27+RawLIw!AA27+RawMAw!AA27+RawNGw!AA27+RawNIw!AA27+RawSEw!AA27+RawSIw!AA27+RawTBw!AA27","v":2908.6828732896734},{"$f":"RawBUw!AB27+RawCIw!AB27+RawGAw!AB27+RawGHw!AB27+RawGUw!AB27+RawGBw!AB27+RawLIw!AB27+RawMAw!AB27+RawNGw!AB27+RawNIw!AB27+RawSEw!AB27+RawSIw!AB27+RawTBw!AB27","v":2908.6828732896738},{"$f":"RawBUw!AC27+RawCIw!AC27+RawGAw!AC27+RawGHw!AC27+RawGUw!AC27+RawGBw!AC27+RawLIw!AC27+RawMAw!AC27+RawNGw!AC27+RawNIw!AC27+RawSEw!AC27+RawSIw!AC27+RawTBw!AC27+TransRaw!DB129","v":18775.315317065018},{"$f":"RawBUw!AD27+RawCIw!AD27+RawGAw!AD27+RawGHw!AD27+RawGUw!AD27+RawGBw!AD27+RawLIw!AD27+RawMAw!AD27+RawNGw!AD27+RawNIw!AD27+RawSEw!AD27+RawSIw!AD27+RawTBw!AD27","v":16622},1129.5461025788122,128.94361901584614,{"$f":"RawBUw!AG27+RawCIw!AG27+RawGAw!AG27+RawGHw!AG27+RawGUw!AG27+RawGBw!AG27+RawLIw!AG27+RawMAw!AG27+RawNGw!AG27+RawNIw!AG27+RawSEw!AG27+RawSIw!AG27+RawTBw!AG27","v":4677.267839867136},{"$f":"RawBUw!AH27+RawCIw!AH27+RawGAw!AH27+RawGHw!AH27+RawGUw!AH27+RawGBw!AH27+RawLIw!AH27+RawMAw!AH27+RawNGw!AH27+RawNIw!AH27+RawSEw!AH27+RawSIw!AH27+RawTBw!AH27","v":1842.664456380001},{"$f":"RawBUw!AI27+RawCIw!AI27+RawGAw!AI27+RawGHw!AI27+RawGUw!AI27+RawGBw!AI27+RawLIw!AI27+RawMAw!AI27+RawNGw!AI27+RawNIw!AI27+RawSEw!AI27+RawSIw!AI27+RawTBw!AI27","v":3161.0594933278121},{"$f":"RawBUw!AJ27+RawCIw!AJ27+RawGAw!AJ27+RawGHw!AJ27+RawGUw!AJ27+RawGBw!AJ27+RawLIw!AJ27+RawMAw!AJ27+RawNGw!AJ27+RawNIw!AJ27+RawSEw!AJ27+RawSIw!AJ27+RawTBw!AJ27","v":0},{"$f":"RawBUw!AK27+RawCIw!AK27+RawGAw!AK27+RawGHw!AK27+RawGUw!AK27+RawGBw!AK27+RawLIw!AK27+RawMAw!AK27+RawNGw!AK27+RawNIw!AK27+RawSEw!AK27+RawSIw!AK27+RawTBw!AK27","v":9680.9917895749495}]
[null,2022,{"$f":"RawBUw!T28+RawCIw!T28+RawGAw!T28+RawGHw!T28+RawGUw!T28+RawGBw!T28+RawLIw!T28+RawMAw!T28+RawNGw!T28+RawNIw!T28+RawSEw!T28+RawSIw!T28+RawTBw!T28","v":1140.1171447017114},{"$f":"RawBUw!U28+RawCIw!U28+RawGAw!U28+RawGHw!U28+RawGUw!U28+RawGBw!U28+RawLIw!U28+RawMAw!U28+RawNGw!U28+RawNIw!U28+RawSEw!U28+RawSIw!U28+RawTBw!U28","v":6282.506339448656},{"$f":"RawBUw!V28+RawCIw!V28+RawGAw!V28+RawGHw!V28+RawGUw!V28+RawGBw!V28+RawLIw!V28+RawMAw!V28+RawNGw!V28+RawNIw!V28+RawSEw!V28+RawSIw!V28+RawTBw!V28","v":9020.3758100000014},{"$f":"RawBUw!W28+RawCIw!W28+RawGAw!W28+RawGHw!W28+RawGUw!W28+RawGBw!W28+RawLIw!W28+RawMAw!W28+RawNGw!W28+RawNIw!W28+RawSEw!W28+RawSIw!W28+RawTBw!W28","v":0},{"$f":"RawBUw!X28+RawCIw!X28+RawGAw!X28+RawGHw!X28+RawGUw!X28+RawGBw!X28+RawLIw!X28+RawMAw!X28+RawNGw!X28+RawNIw!X28+RawSEw!X28+RawSIw!X28+RawTBw!X28","v":16442.999294150366},{"$f":"RawBUw!Y28+RawCIw!Y28+RawGAw!Y28+RawGHw!Y28+RawGUw!Y28+RawGBw!Y28+RawLIw!Y28+RawMAw!Y28+RawNGw!Y28+RawNIw!Y28+RawSEw!Y28+RawSIw!Y28+RawTBw!Y28","v":3220.9718271660004},{"$f":"RawBUw!Z28+RawCIw!Z28+RawGAw!Z28+RawGHw!Z28+RawGUw!Z28+RawGBw!Z28+RawLIw!Z28+RawMAw!Z28+RawNGw!Z28+RawNIw!Z28+RawSEw!Z28+RawSIw!Z28+RawTBw!Z28","v":156.51876769426232},{"$f":"RawBUw!AA28+RawCIw!AA28+RawGAw!AA28+RawGHw!AA28+RawGUw!AA28+RawGBw!AA28+RawLIw!AA28+RawMAw!AA28+RawNGw!AA28+RawNIw!AA28+RawSEw!AA28+RawSIw!AA28+RawTBw!AA28","v":2565.7903052802139},{"$f":"RawBUw!AB28+RawCIw!AB28+RawGAw!AB28+RawGHw!AB28+RawGUw!AB28+RawGBw!AB28+RawLIw!AB28+RawMAw!AB28+RawNGw!AB28+RawNIw!AB28+RawSEw!AB28+RawSIw!AB28+RawTBw!AB28","v":2565.7903052802139},{"$f":"RawBUw!AC28+RawCIw!AC28+RawGAw!AC28+RawGHw!AC28+RawGUw!AC28+RawGBw!AC28+RawLIw!AC28+RawMAw!AC28+RawNGw!AC28+RawNIw!AC28+RawSEw!AC28+RawSIw!AC28+RawTBw!AC28+TransRaw!DB130","v":19820.489889010631},{"$f":"RawBUw!AD28+RawCIw!AD28+RawGAw!AD28+RawGHw!AD28+RawGUw!AD28+RawGBw!AD28+RawLIw!AD28+RawMAw!AD28+RawNGw!AD28+RawNIw!AD28+RawSEw!AD28+RawSIw!AD28+RawTBw!AD28","v":17553.999999999996},1129.115295033077,128.89444007226908,{"$f":"RawBUw!AG28+RawCIw!AG28+RawGAw!AG28+RawGHw!AG28+RawGUw!AG28+RawGBw!AG28+RawLIw!AG28+RawMAw!AG28+RawNGw!AG28+RawNIw!AG28+RawSEw!AG28+RawSIw!AG28+RawTBw!AG28","v":4661.7843151806119},{"$f":"RawBUw!AH28+RawCIw!AH28+RawGAw!AH28+RawGHw!AH28+RawGUw!AH28+RawGBw!AH28+RawLIw!AH28+RawMAw!AH28+RawNGw!AH28+RawNIw!AH28+RawSEw!AH28+RawSIw!AH28+RawTBw!AH28","v":1492.3020715900004},{"$f":"RawBUw!AI28+RawCIw!AI28+RawGAw!AI28+RawGHw!AI28+RawGUw!AI28+RawGBw!AI28+RawLIw!AI28+RawMAw!AI28+RawNGw!AI28+RawNIw!AI28+RawSEw!AI28+RawSIw!AI28+RawTBw!AI28","v":3026.3749315781079},{"$f":"RawBUw!AJ28+RawCIw!AJ28+RawGAw!AJ28+RawGHw!AJ28+RawGUw!AJ28+RawGBw!AJ28+RawLIw!AJ28+RawMAw!AJ28+RawNGw!AJ28+RawNIw!AJ28+RawSEw!AJ28+RawSIw!AJ28+RawTBw!AJ28","v":0},{"$f":"RawBUw!AK28+RawCIw!AK28+RawGAw!AK28+RawGHw!AK28+RawGUw!AK28+RawGBw!AK28+RawLIw!AK28+RawMAw!AK28+RawNGw!AK28+RawNIw!AK28+RawSEw!AK28+RawSIw!AK28+RawTBw!AK28","v":9180.4613183487181}]
[null,2023,{"$f":"RawBUw!T29+RawCIw!T29+RawGAw!T29+RawGHw!T29+RawGUw!T29+RawGBw!T29+RawLIw!T29+RawMAw!T29+RawNGw!T29+RawNIw!T29+RawSEw!T29+RawSIw!T29+RawTBw!T29","v":1202.3912749874237},{"$f":"RawBUw!U29+RawCIw!U29+RawGAw!U29+RawGHw!U29+RawGUw!U29+RawGBw!U29+RawLIw!U29+RawMAw!U29+RawNGw!U29+RawNIw!U29+RawSEw!U29+RawSIw!U29+RawTBw!U29","v":6891.4781135182711},{"$f":"RawBUw!V29+RawCIw!V29+RawGAw!V29+RawGHw!V29+RawGUw!V29+RawGBw!V29+RawLIw!V29+RawMAw!V29+RawNGw!V29+RawNIw!V29+RawSEw!V29+RawSIw!V29+RawTBw!V29","v":9145.3992500000022},{"$f":"RawBUw!W29+RawCIw!W29+RawGAw!W29+RawGHw!W29+RawGUw!W29+RawGBw!W29+RawLIw!W29+RawMAw!W29+RawNGw!W29+RawNIw!W29+RawSEw!W29+RawSIw!W29+RawTBw!W29","v":0},{"$f":"RawBUw!X29+RawCIw!X29+RawGAw!X29+RawGHw!X29+RawGUw!X29+RawGBw!X29+RawLIw!X29+RawMAw!X29+RawNGw!X29+RawNIw!X29+RawSEw!X29+RawSIw!X29+RawTBw!X29","v":17239.268638505695},{"$f":"RawBUw!Y29+RawCIw!Y29+RawGAw!Y29+RawGHw!Y29+RawGUw!Y29+RawGBw!Y29+RawLIw!Y29+RawMAw!Y29+RawNGw!Y29+RawNIw!Y29+RawSEw!Y29+RawSIw!Y29+RawTBw!Y29","v":3540.518542584},{"$f":"RawBUw!Z29+RawCIw!Z29+RawGAw!Z29+RawGHw!Z29+RawGUw!Z29+RawGBw!Z29+RawLIw!Z29+RawMAw!Z29+RawNGw!Z29+RawNIw!Z29+RawSEw!Z29+RawSIw!Z29+RawTBw!Z29","v":156.51876769426232},{"$f":"RawBUw!AA29+RawCIw!AA29+RawGAw!AA29+RawGHw!AA29+RawGUw!AA29+RawGBw!AA29+RawLIw!AA29+RawMAw!AA29+RawNGw!AA29+RawNIw!AA29+RawSEw!AA29+RawSIw!AA29+RawTBw!AA29","v":2718.0936910211894},{"$f":"RawBUw!AB29+RawCIw!AB29+RawGAw!AB29+RawGHw!AB29+RawGUw!AB29+RawGBw!AB29+RawLIw!AB29+RawMAw!AB29+RawNGw!AB29+RawNIw!AB29+RawSEw!AB29+RawSIw!AB29+RawTBw!AB29","v":2718.0936910211899},{"$f":"RawBUw!AC29+RawCIw!AC29+RawGAw!AC29+RawGHw!AC29+RawGUw!AC29+RawGBw!AC29+RawLIw!AC29+RawMAw!AC29+RawNGw!AC29+RawNIw!AC29+RawSEw!AC29+RawSIw!AC29+RawTBw!AC29+TransRaw!DB131","v":20936.305948783956},{"$f":"RawBUw!AD29+RawCIw!AD29+RawGAw!AD29+RawGHw!AD29+RawGUw!AD29+RawGBw!AD29+RawLIw!AD29+RawMAw!AD29+RawNGw!AD29+RawNIw!AD29+RawSEw!AD29+RawSIw!AD29+RawTBw!AD29","v":18539.7},1129.2688635082529,128.91197072012019,{"$f":"RawBUw!AG29+RawCIw!AG29+RawGAw!AG29+RawGHw!AG29+RawGUw!AG29+RawGBw!AG29+RawLIw!AG29+RawMAw!AG29+RawNGw!AG29+RawNIw!AG29+RawSEw!AG29+RawSIw!AG29+RawTBw!AG29","v":5667.6545687763373},{"$f":"RawBUw!AH29+RawCIw!AH29+RawGAw!AH29+RawGHw!AH29+RawGUw!AH29+RawGBw!AH29+RawLIw!AH29+RawMAw!AH29+RawNGw!AH29+RawNIw!AH29+RawSEw!AH29+RawSIw!AH29+RawTBw!AH29","v":981.88371085000063},{"$f":"RawBUw!AI29+RawCIw!AI29+RawGAw!AI29+RawGHw!AI29+RawGUw!AI29+RawGBw!AI29+RawLIw!AI29+RawMAw!AI29+RawNGw!AI29+RawNIw!AI29+RawSEw!AI29+RawSIw!AI29+RawTBw!AI29","v":3503.4696140071137},{"$f":"RawBUw!AJ29+RawCIw!AJ29+RawGAw!AJ29+RawGHw!AJ29+RawGUw!AJ29+RawGBw!AJ29+RawLIw!AJ29+RawMAw!AJ29+RawNGw!AJ29+RawNIw!AJ29+RawSEw!AJ29+RawSIw!AJ29+RawTBw!AJ29","v":0},{"$f":"RawBUw!AK29+RawCIw!AK29+RawGAw!AK29+RawGHw!AK29+RawGUw!AK29+RawGBw!AK29+RawLIw!AK29+RawMAw!AK29+RawNGw!AK29+RawNIw!AK29+RawSEw!AK29+RawSIw!AK29+RawTBw!AK29","v":10153.007893633452}]
[null,2024,{"$f":"RawBUw!T30+RawCIw!T30+RawGAw!T30+RawGHw!T30+RawGUw!T30+RawGBw!T30+RawLIw!T30+RawMAw!T30+RawNGw!T30+RawNIw!T30+RawSEw!T30+RawSIw!T30+RawTBw!T30","v":1309.7390623304459},{"$f":"RawBUw!U30+RawCIw!U30+RawGAw!U30+RawGHw!U30+RawGUw!U30+RawGBw!U30+RawLIw!U30+RawMAw!U30+RawNGw!U30+RawNIw!U30+RawSEw!U30+RawSIw!U30+RawTBw!U30","v":7481.2365197570534},{"$f":"RawBUw!V30+RawCIw!V30+RawGAw!V30+RawGHw!V30+RawGUw!V30+RawGBw!V30+RawLIw!V30+RawMAw!V30+RawNGw!V30+RawNIw!V30+RawSEw!V30+RawSIw!V30+RawTBw!V30","v":9340.1125699999993},{"$f":"RawBUw!W30+RawCIw!W30+RawGAw!W30+RawGHw!W30+RawGUw!W30+RawGBw!W30+RawLIw!W30+RawMAw!W30+RawNGw!W30+RawNIw!W30+RawSEw!W30+RawSIw!W30+RawTBw!W30","v":0},{"$f":"RawBUw!X30+RawCIw!X30+RawGAw!X30+RawGHw!X30+RawGUw!X30+RawGBw!X30+RawLIw!X30+RawMAw!X30+RawNGw!X30+RawNIw!X30+RawSEw!X30+RawSIw!X30+RawTBw!X30","v":18131.088152087501},{"$f":"RawBUw!Y30+RawCIw!Y30+RawGAw!Y30+RawGHw!Y30+RawGUw!Y30+RawGBw!Y30+RawLIw!Y30+RawMAw!Y30+RawNGw!Y30+RawNIw!Y30+RawSEw!Y30+RawSIw!Y30+RawTBw!Y30","v":3893.6637001379995},{"$f":"RawBUw!Z30+RawCIw!Z30+RawGAw!Z30+RawGHw!Z30+RawGUw!Z30+RawGBw!Z30+RawLIw!Z30+RawMAw!Z30+RawNGw!Z30+RawNIw!Z30+RawSEw!Z30+RawSIw!Z30+RawTBw!Z30","v":156.51876769426232},{"$f":"RawBUw!AA30+RawCIw!AA30+RawGAw!AA30+RawGHw!AA30+RawGUw!AA30+RawGBw!AA30+RawLIw!AA30+RawMAw!AA30+RawNGw!AA30+RawNIw!AA30+RawSEw!AA30+RawSIw!AA30+RawTBw!AA30","v":2664.3372631374236},{"$f":"RawBUw!AB30+RawCIw!AB30+RawGAw!AB30+RawGHw!AB30+RawGUw!AB30+RawGBw!AB30+RawLIw!AB30+RawMAw!AB30+RawNGw!AB30+RawNIw!AB30+RawSEw!AB30+RawSIw!AB30+RawTBw!AB30","v":2664.3372631374236},{"$f":"RawBUw!AC30+RawCIw!AC30+RawGAw!AC30+RawGHw!AC30+RawGUw!AC30+RawGBw!AC30+RawLIw!AC30+RawMAw!AC30+RawNGw!AC30+RawNIw!AC30+RawSEw!AC30+RawSIw!AC30+RawTBw!AC30+TransRaw!DB132","v":22181.27061991976},{"$f":"RawBUw!AD30+RawCIw!AD30+RawGAw!AD30+RawGHw!AD30+RawGUw!AD30+RawGBw!AD30+RawLIw!AD30+RawMAw!AD30+RawNGw!AD30+RawNIw!AD30+RawSEw!AD30+RawSIw!AD30+RawTBw!AD30","v":19582.900000000001},1132.6856910835349,129.3020195300839,{"$f":"RawBUw!AG30+RawCIw!AG30+RawGAw!AG30+RawGHw!AG30+RawGUw!AG30+RawGBw!AG30+RawLIw!AG30+RawMAw!AG30+RawNGw!AG30+RawNIw!AG30+RawSEw!AG30+RawSIw!AG30+RawTBw!AG30","v":5306.9534696025621},{"$f":"RawBUw!AH30+RawCIw!AH30+RawGAw!AH30+RawGHw!AH30+RawGUw!AH30+RawGBw!AH30+RawLIw!AH30+RawMAw!AH30+RawNGw!AH30+RawNIw!AH30+RawSEw!AH30+RawSIw!AH30+RawTBw!AH30","v":1038.8072020050008},{"$f":"RawBUw!AI30+RawCIw!AI30+RawGAw!AI30+RawGHw!AI30+RawGUw!AI30+RawGBw!AI30+RawLIw!AI30+RawMAw!AI30+RawNGw!AI30+RawNIw!AI30+RawSEw!AI30+RawSIw!AI30+RawTBw!AI30","v":3871.8386674879921},{"$f":"RawBUw!AJ30+RawCIw!AJ30+RawGAw!AJ30+RawGHw!AJ30+RawGUw!AJ30+RawGBw!AJ30+RawLIw!AJ30+RawMAw!AJ30+RawNGw!AJ30+RawNIw!AJ30+RawSEw!AJ30+RawSIw!AJ30+RawTBw!AJ30","v":0},{"$f":"RawBUw!AK30+RawCIw!AK30+RawGAw!AK30+RawGHw!AK30+RawGUw!AK30+RawGBw!AK30+RawLIw!AK30+RawMAw!AK30+RawNGw!AK30+RawNIw!AK30+RawSEw!AK30+RawSIw!AK30+RawTBw!AK30","v":10217.599339095555}]
[null,2025,{"$f":"RawBUw!T31+RawCIw!T31+RawGAw!T31+RawGHw!T31+RawGUw!T31+RawGBw!T31+RawLIw!T31+RawMAw!T31+RawNGw!T31+RawNIw!T31+RawSEw!T31+RawSIw!T31+RawTBw!T31","v":1420.1417643283785},{"$f":"RawBUw!U31+RawCIw!U31+RawGAw!U31+RawGHw!U31+RawGUw!U31+RawGBw!U31+RawLIw!U31+RawMAw!U31+RawNGw!U31+RawNIw!U31+RawSEw!U31+RawSIw!U31+RawTBw!U31","v":8154.4295241710643},{"$f":"RawBUw!V31+RawCIw!V31+RawGAw!V31+RawGHw!V31+RawGUw!V31+RawGBw!V31+RawLIw!V31+RawMAw!V31+RawNGw!V31+RawNIw!V31+RawSEw!V31+RawSIw!V31+RawTBw!V31","v":9488.2082299999984},{"$f":"RawBUw!W31+RawCIw!W31+RawGAw!W31+RawGHw!W31+RawGUw!W31+RawGBw!W31+RawLIw!W31+RawMAw!W31+RawNGw!W31+RawNIw!W31+RawSEw!W31+RawSIw!W31+RawTBw!W31","v":0},{"$f":"RawBUw!X31+RawCIw!X31+RawGAw!X31+RawGHw!X31+RawGUw!X31+RawGBw!X31+RawLIw!X31+RawMAw!X31+RawNGw!X31+RawNIw!X31+RawSEw!X31+RawSIw!X31+RawTBw!X31","v":19062.779518499443},{"$f":"RawBUw!Y31+RawCIw!Y31+RawGAw!Y31+RawGHw!Y31+RawGUw!Y31+RawGBw!Y31+RawLIw!Y31+RawMAw!Y31+RawNGw!Y31+RawNIw!Y31+RawSEw!Y31+RawSIw!Y31+RawTBw!Y31","v":4243.3227854699999},{"$f":"RawBUw!Z31+RawCIw!Z31+RawGAw!Z31+RawGHw!Z31+RawGUw!Z31+RawGBw!Z31+RawLIw!Z31+RawMAw!Z31+RawNGw!Z31+RawNIw!Z31+RawSEw!Z31+RawSIw!Z31+RawTBw!Z31","v":156.51876769426232},{"$f":"RawBUw!AA31+RawCIw!AA31+RawGAw!AA31+RawGHw!AA31+RawGUw!AA31+RawGBw!AA31+RawLIw!AA31+RawMAw!AA31+RawNGw!AA31+RawNIw!AA31+RawSEw!AA31+RawSIw!AA31+RawTBw!AA31","v":2720.8928258318424},{"$f":"RawBUw!AB31+RawCIw!AB31+RawGAw!AB31+RawGHw!AB31+RawGUw!AB31+RawGBw!AB31+RawLIw!AB31+RawMAw!AB31+RawNGw!AB31+RawNIw!AB31+RawSEw!AB31+RawSIw!AB31+RawTBw!AB31","v":2720.8928258318424},{"$f":"RawBUw!AC31+RawCIw!AC31+RawGAw!AC31+RawGHw!AC31+RawGUw!AC31+RawGBw!AC31+RawLIw!AC31+RawMAw!AC31+RawNGw!AC31+RawNIw!AC31+RawSEw!AC31+RawSIw!AC31+RawTBw!AC31+TransRaw!DB133","v":23462.621071663703},{"$f":"RawBUw!AD31+RawCIw!AD31+RawGAw!AD31+RawGHw!AD31+RawGUw!AD31+RawGBw!AD31+RawLIw!AD31+RawMAw!AD31+RawNGw!AD31+RawNIw!AD31+RawSEw!AD31+RawSIw!AD31+RawTBw!AD31","v":20687.5},1134.1448252163723,129.46858735346717,{"$f":"RawBUw!AG31+RawCIw!AG31+RawGAw!AG31+RawGHw!AG31+RawGUw!AG31+RawGBw!AG31+RawLIw!AG31+RawMAw!AG31+RawNGw!AG31+RawNIw!AG31+RawSEw!AG31+RawSIw!AG31+RawTBw!AG31","v":6075.19184673573},{"$f":"RawBUw!AH31+RawCIw!AH31+RawGAw!AH31+RawGHw!AH31+RawGUw!AH31+RawGBw!AH31+RawLIw!AH31+RawMAw!AH31+RawNGw!AH31+RawNIw!AH31+RawSEw!AH31+RawSIw!AH31+RawTBw!AH31","v":1054.8448391000009},{"$f":"RawBUw!AI31+RawCIw!AI31+RawGAw!AI31+RawGHw!AI31+RawGUw!AI31+RawGBw!AI31+RawLIw!AI31+RawMAw!AI31+RawNGw!AI31+RawNIw!AI31+RawSEw!AI31+RawSIw!AI31+RawTBw!AI31","v":3833.6178142833687},{"$f":"RawBUw!AJ31+RawCIw!AJ31+RawGAw!AJ31+RawGHw!AJ31+RawGUw!AJ31+RawGBw!AJ31+RawLIw!AJ31+RawMAw!AJ31+RawNGw!AJ31+RawNIw!AJ31+RawSEw!AJ31+RawSIw!AJ31+RawTBw!AJ31","v":0},{"$f":"RawBUw!AK31+RawCIw!AK31+RawGAw!AK31+RawGHw!AK31+RawGUw!AK31+RawGBw!AK31+RawLIw!AK31+RawMAw!AK31+RawNGw!AK31+RawNIw!AK31+RawSEw!AK31+RawSIw!AK31+RawTBw!AK31","v":10963.654500119101}]
[null,2026,{"$f":"RawBUw!T32+RawCIw!T32+RawGAw!T32+RawGHw!T32+RawGUw!T32+RawGBw!T32+RawLIw!T32+RawMAw!T32+RawNGw!T32+RawNIw!T32+RawSEw!T32+RawSIw!T32+RawTBw!T32","v":1531.9282342495267},{"$f":"RawBUw!U32+RawCIw!U32+RawGAw!U32+RawGHw!U32+RawGUw!U32+RawGBw!U32+RawLIw!U32+RawMAw!U32+RawNGw!U32+RawNIw!U32+RawSEw!U32+RawSIw!U32+RawTBw!U32","v":8862.5136392730092},{"$f":"RawBUw!V32+RawCIw!V32+RawGAw!V32+RawGHw!V32+RawGUw!V32+RawGBw!V32+RawLIw!V32+RawMAw!V32+RawNGw!V32+RawNIw!V32+RawSEw!V32+RawSIw!V32+RawTBw!V32","v":9548.2479000000021},{"$f":"RawBUw!W32+RawCIw!W32+RawGAw!W32+RawGHw!W32+RawGUw!W32+RawGBw!W32+RawLIw!W32+RawMAw!W32+RawNGw!W32+RawNIw!W32+RawSEw!W32+RawSIw!W32+RawTBw!W32","v":0},{"$f":"RawBUw!X32+RawCIw!X32+RawGAw!X32+RawGHw!X32+RawGUw!X32+RawGBw!X32+RawLIw!X32+RawMAw!X32+RawNGw!X32+RawNIw!X32+RawSEw!X32+RawSIw!X32+RawTBw!X32","v":19942.689773522536},{"$f":"RawBUw!Y32+RawCIw!Y32+RawGAw!Y32+RawGHw!Y32+RawGUw!Y32+RawGBw!Y32+RawLIw!Y32+RawMAw!Y32+RawNGw!Y32+RawNIw!Y32+RawSEw!Y32+RawSIw!Y32+RawTBw!Y32","v":4585.606868412},{"$f":"RawBUw!Z32+RawCIw!Z32+RawGAw!Z32+RawGHw!Z32+RawGUw!Z32+RawGBw!Z32+RawLIw!Z32+RawMAw!Z32+RawNGw!Z32+RawNIw!Z32+RawSEw!Z32+RawSIw!Z32+RawTBw!Z32","v":156.51876769426232},{"$f":"RawBUw!AA32+RawCIw!AA32+RawGAw!AA32+RawGHw!AA32+RawGUw!AA32+RawGBw!AA32+RawLIw!AA32+RawMAw!AA32+RawNGw!AA32+RawNIw!AA32+RawSEw!AA32+RawSIw!AA32+RawTBw!AA32","v":2526.5429219789062},{"$f":"RawBUw!AB32+RawCIw!AB32+RawGAw!AB32+RawGHw!AB32+RawGUw!AB32+RawGBw!AB32+RawLIw!AB32+RawMAw!AB32+RawNGw!AB32+RawNIw!AB32+RawSEw!AB32+RawSIw!AB32+RawTBw!AB32","v":2526.5429219789062},{"$f":"RawBUw!AC32+RawCIw!AC32+RawGAw!AC32+RawGHw!AC32+RawGUw!AC32+RawGBw!AC32+RawLIw!AC32+RawMAw!AC32+RawNGw!AC32+RawNIw!AC32+RawSEw!AC32+RawSIw!AC32+RawTBw!AC32+TransRaw!DB134","v":24684.815409628798},{"$f":"RawBUw!AD32+RawCIw!AD32+RawGAw!AD32+RawGHw!AD32+RawGUw!AD32+RawGBw!AD32+RawLIw!AD32+RawMAw!AD32+RawNGw!AD32+RawNIw!AD32+RawSEw!AD32+RawSIw!AD32+RawTBw!AD32","v":21776.2},1133.5685477552925,129.40280225517037,{"$f":"RawBUw!AG32+RawCIw!AG32+RawGAw!AG32+RawGHw!AG32+RawGUw!AG32+RawGBw!AG32+RawLIw!AG32+RawMAw!AG32+RawNGw!AG32+RawNIw!AG32+RawSEw!AG32+RawSIw!AG32+RawTBw!AG32","v":6273.2788505105791},{"$f":"RawBUw!AH32+RawCIw!AH32+RawGAw!AH32+RawGHw!AH32+RawGUw!AH32+RawGBw!AH32+RawLIw!AH32+RawMAw!AH32+RawNGw!AH32+RawNIw!AH32+RawSEw!AH32+RawSIw!AH32+RawTBw!AH32","v":1247.0007095450012},{"$f":"RawBUw!AI32+RawCIw!AI32+RawGAw!AI32+RawGHw!AI32+RawGUw!AI32+RawGBw!AI32+RawLIw!AI32+RawMAw!AI32+RawNGw!AI32+RawNIw!AI32+RawSEw!AI32+RawSIw!AI32+RawTBw!AI32","v":3752.7592245062965},{"$f":"RawBUw!AJ32+RawCIw!AJ32+RawGAw!AJ32+RawGHw!AJ32+RawGUw!AJ32+RawGBw!AJ32+RawLIw!AJ32+RawMAw!AJ32+RawNGw!AJ32+RawNIw!AJ32+RawSEw!AJ32+RawSIw!AJ32+RawTBw!AJ32","v":0},{"$f":"RawBUw!AK32+RawCIw!AK32+RawGAw!AK32+RawGHw!AK32+RawGUw!AK32+RawGBw!AK32+RawLIw!AK32+RawMAw!AK32+RawNGw!AK32+RawNIw!AK32+RawSEw!AK32+RawSIw!AK32+RawTBw!AK32","v":11273.038784561877}]
[null,2027,{"$f":"RawBUw!T33+RawCIw!T33+RawGAw!T33+RawGHw!T33+RawGUw!T33+RawGBw!T33+RawLIw!T33+RawMAw!T33+RawNGw!T33+RawNIw!T33+RawSEw!T33+RawSIw!T33+RawTBw!T33","v":1673.5524002740945},{"$f":"RawBUw!U33+RawCIw!U33+RawGAw!U33+RawGHw!U33+RawGUw!U33+RawGBw!U33+RawLIw!U33+RawMAw!U33+RawNGw!U33+RawNIw!U33+RawSEw!U33+RawSIw!U33+RawTBw!U33","v":9477.7201727789743},{"$f":"RawBUw!V33+RawCIw!V33+RawGAw!V33+RawGHw!V33+RawGUw!V33+RawGBw!V33+RawLIw!V33+RawMAw!V33+RawNGw!V33+RawNIw!V33+RawSEw!V33+RawSIw!V33+RawTBw!V33","v":9923.880149999999},{"$f":"RawBUw!W33+RawCIw!W33+RawGAw!W33+RawGHw!W33+RawGUw!W33+RawGBw!W33+RawLIw!W33+RawMAw!W33+RawNGw!W33+RawNIw!W33+RawSEw!W33+RawSIw!W33+RawTBw!W33","v":0},{"$f":"RawBUw!X33+RawCIw!X33+RawGAw!X33+RawGHw!X33+RawGUw!X33+RawGBw!X33+RawLIw!X33+RawMAw!X33+RawNGw!X33+RawNIw!X33+RawSEw!X33+RawSIw!X33+RawTBw!X33","v":21075.15272305307},{"$f":"RawBUw!Y33+RawCIw!Y33+RawGAw!Y33+RawGHw!Y33+RawGUw!Y33+RawGBw!Y33+RawLIw!Y33+RawMAw!Y33+RawNGw!Y33+RawNIw!Y33+RawSEw!Y33+RawSIw!Y33+RawTBw!Y33","v":4888.4522097720001},{"$f":"RawBUw!Z33+RawCIw!Z33+RawGAw!Z33+RawGHw!Z33+RawGUw!Z33+RawGBw!Z33+RawLIw!Z33+RawMAw!Z33+RawNGw!Z33+RawNIw!Z33+RawSEw!Z33+RawSIw!Z33+RawTBw!Z33","v":156.51876769426232},{"$f":"RawBUw!AA33+RawCIw!AA33+RawGAw!AA33+RawGHw!AA33+RawGUw!AA33+RawGBw!AA33+RawLIw!AA33+RawMAw!AA33+RawNGw!AA33+RawNIw!AA33+RawSEw!AA33+RawSIw!AA33+RawTBw!AA33","v":2353.5746056303915},{"$f":"RawBUw!AB33+RawCIw!AB33+RawGAw!AB33+RawGHw!AB33+RawGUw!AB33+RawGBw!AB33+RawLIw!AB33+RawMAw!AB33+RawNGw!AB33+RawNIw!AB33+RawSEw!AB33+RawSIw!AB33+RawTBw!AB33","v":2353.574605630391},{"$f":"RawBUw!AC33+RawCIw!AC33+RawGAw!AC33+RawGHw!AC33+RawGUw!AC33+RawGBw!AC33+RawLIw!AC33+RawMAw!AC33+RawNGw!AC33+RawNIw!AC33+RawSEw!AC33+RawSIw!AC33+RawTBw!AC33+TransRaw!DB135","v":26120.123700519329},{"$f":"RawBUw!AD33+RawCIw!AD33+RawGAw!AD33+RawGHw!AD33+RawGUw!AD33+RawGBw!AD33+RawLIw!AD33+RawMAw!AD33+RawNGw!AD33+RawNIw!AD33+RawSEw!AD33+RawSIw!AD33+RawTBw!AD33","v":22883.1},1141.4591423591792,130.30355506383324,{"$f":"RawBUw!AG33+RawCIw!AG33+RawGAw!AG33+RawGHw!AG33+RawGUw!AG33+RawGBw!AG33+RawLIw!AG33+RawMAw!AG33+RawNGw!AG33+RawNIw!AG33+RawSEw!AG33+RawSIw!AG33+RawTBw!AG33","v":4411.5226497582289},{"$f":"RawBUw!AH33+RawCIw!AH33+RawGAw!AH33+RawGHw!AH33+RawGUw!AH33+RawGBw!AH33+RawLIw!AH33+RawMAw!AH33+RawNGw!AH33+RawNIw!AH33+RawSEw!AH33+RawSIw!AH33+RawTBw!AH33","v":2041.3837092850015},{"$f":"RawBUw!AI33+RawCIw!AI33+RawGAw!AI33+RawGHw!AI33+RawGUw!AI33+RawGBw!AI33+RawLIw!AI33+RawMAw!AI33+RawNGw!AI33+RawNIw!AI33+RawSEw!AI33+RawSIw!AI33+RawTBw!AI33","v":3320.357869460378},{"$f":"RawBUw!AJ33+RawCIw!AJ33+RawGAw!AJ33+RawGHw!AJ33+RawGUw!AJ33+RawGBw!AJ33+RawLIw!AJ33+RawMAw!AJ33+RawNGw!AJ33+RawNIw!AJ33+RawSEw!AJ33+RawSIw!AJ33+RawTBw!AJ33","v":0},{"$f":"RawBUw!AK33+RawCIw!AK33+RawGAw!AK33+RawGHw!AK33+RawGUw!AK33+RawGBw!AK33+RawLIw!AK33+RawMAw!AK33+RawNGw!AK33+RawNIw!AK33+RawSEw!AK33+RawSIw!AK33+RawTBw!AK33","v":9773.2642285036072}]
[null,2028,{"$f":"RawBUw!T34+RawCIw!T34+RawGAw!T34+RawGHw!T34+RawGUw!T34+RawGBw!T34+RawLIw!T34+RawMAw!T34+RawNGw!T34+RawNIw!T34+RawSEw!T34+RawSIw!T34+RawTBw!T34","v":1856.8637098342633},{"$f":"RawBUw!U34+RawCIw!U34+RawGAw!U34+RawGHw!U34+RawGUw!U34+RawGBw!U34+RawLIw!U34+RawMAw!U34+RawNGw!U34+RawNIw!U34+RawSEw!U34+RawSIw!U34+RawTBw!U34","v":10160.109980747196},{"$f":"RawBUw!V34+RawCIw!V34+RawGAw!V34+RawGHw!V34+RawGUw!V34+RawGBw!V34+RawLIw!V34+RawMAw!V34+RawNGw!V34+RawNIw!V34+RawSEw!V34+RawSIw!V34+RawTBw!V34","v":10149.160160000001},{"$f":"RawBUw!W34+RawCIw!W34+RawGAw!W34+RawGHw!W34+RawGUw!W34+RawGBw!W34+RawLIw!W34+RawMAw!W34+RawNGw!W34+RawNIw!W34+RawSEw!W34+RawSIw!W34+RawTBw!W34","v":0},{"$f":"RawBUw!X34+RawCIw!X34+RawGAw!X34+RawGHw!X34+RawGUw!X34+RawGBw!X34+RawLIw!X34+RawMAw!X34+RawNGw!X34+RawNIw!X34+RawSEw!X34+RawSIw!X34+RawTBw!X34","v":22166.133850581456},{"$f":"RawBUw!Y34+RawCIw!Y34+RawGAw!Y34+RawGHw!Y34+RawGUw!Y34+RawGBw!Y34+RawLIw!Y34+RawMAw!Y34+RawNGw!Y34+RawNIw!Y34+RawSEw!Y34+RawSIw!Y34+RawTBw!Y34","v":5221.6723404240001},{"$f":"RawBUw!Z34+RawCIw!Z34+RawGAw!Z34+RawGHw!Z34+RawGUw!Z34+RawGBw!Z34+RawLIw!Z34+RawMAw!Z34+RawNGw!Z34+RawNIw!Z34+RawSEw!Z34+RawSIw!Z34+RawTBw!Z34","v":156.51876769426232},{"$f":"RawBUw!AA34+RawCIw!AA34+RawGAw!AA34+RawGHw!AA34+RawGUw!AA34+RawGBw!AA34+RawLIw!AA34+RawMAw!AA34+RawNGw!AA34+RawNIw!AA34+RawSEw!AA34+RawSIw!AA34+RawTBw!AA34","v":2527.3206562612509},{"$f":"RawBUw!AB34+RawCIw!AB34+RawGAw!AB34+RawGHw!AB34+RawGUw!AB34+RawGBw!AB34+RawLIw!AB34+RawMAw!AB34+RawNGw!AB34+RawNIw!AB34+RawSEw!AB34+RawSIw!AB34+RawTBw!AB34","v":2527.3206562612509},{"$f":"RawBUw!AC34+RawCIw!AC34+RawGAw!AC34+RawGHw!AC34+RawGUw!AC34+RawGBw!AC34+RawLIw!AC34+RawMAw!AC34+RawNGw!AC34+RawNIw!AC34+RawSEw!AC34+RawSIw!AC34+RawTBw!AC34+TransRaw!DB136","v":27544.324958699726},{"$f":"RawBUw!AD34+RawCIw!AD34+RawGAw!AD34+RawGHw!AD34+RawGUw!AD34+RawGBw!AD34+RawLIw!AD34+RawMAw!AD34+RawNGw!AD34+RawNIw!AD34+RawSEw!AD34+RawSIw!AD34+RawTBw!AD34","v":24002.7},1147.5511071129383,130.9989848302441,{"$f":"RawBUw!AG34+RawCIw!AG34+RawGAw!AG34+RawGHw!AG34+RawGUw!AG34+RawGBw!AG34+RawLIw!AG34+RawMAw!AG34+RawNGw!AG34+RawNIw!AG34+RawSEw!AG34+RawSIw!AG34+RawTBw!AG34","v":5768.7206837941812},{"$f":"RawBUw!AH34+RawCIw!AH34+RawGAw!AH34+RawGHw!AH34+RawGUw!AH34+RawGBw!AH34+RawLIw!AH34+RawMAw!AH34+RawNGw!AH34+RawNIw!AH34+RawSEw!AH34+RawSIw!AH34+RawTBw!AH34","v":1362.2103591100006},{"$f":"RawBUw!AI34+RawCIw!AI34+RawGAw!AI34+RawGHw!AI34+RawGUw!AI34+RawGBw!AI34+RawLIw!AI34+RawMAw!AI34+RawNGw!AI34+RawNIw!AI34+RawSEw!AI34+RawSIw!AI34+RawTBw!AI34","v":3653.3832024768226},{"$f":"RawBUw!AJ34+RawCIw!AJ34+RawGAw!AJ34+RawGHw!AJ34+RawGUw!AJ34+RawGBw!AJ34+RawLIw!AJ34+RawMAw!AJ34+RawNGw!AJ34+RawNIw!AJ34+RawSEw!AJ34+RawSIw!AJ34+RawTBw!AJ34","v":0},{"$f":"RawBUw!AK34+RawCIw!AK34+RawGAw!AK34+RawGHw!AK34+RawGUw!AK34+RawGBw!AK34+RawLIw!AK34+RawMAw!AK34+RawNGw!AK34+RawNIw!AK34+RawSEw!AK34+RawSIw!AK34+RawTBw!AK34","v":10784.314245381005}]
[null,2029,{"$f":"RawBUw!T35+RawCIw!T35+RawGAw!T35+RawGHw!T35+RawGUw!T35+RawGBw!T35+RawLIw!T35+RawMAw!T35+RawNGw!T35+RawNIw!T35+RawSEw!T35+RawSIw!T35+RawTBw!T35","v":2028.3530565691312},{"$f":"RawBUw!U35+RawCIw!U35+RawGAw!U35+RawGHw!U35+RawGUw!U35+RawGBw!U35+RawLIw!U35+RawMAw!U35+RawNGw!U35+RawNIw!U35+RawSEw!U35+RawSIw!U35+RawTBw!U35","v":10942.971841793698},{"$f":"RawBUw!V35+RawCIw!V35+RawGAw!V35+RawGHw!V35+RawGUw!V35+RawGBw!V35+RawLIw!V35+RawMAw!V35+RawNGw!V35+RawNIw!V35+RawSEw!V35+RawSIw!V35+RawTBw!V35","v":10312.816769999998},{"$f":"RawBUw!W35+RawCIw!W35+RawGAw!W35+RawGHw!W35+RawGUw!W35+RawGBw!W35+RawLIw!W35+RawMAw!W35+RawNGw!W35+RawNIw!W35+RawSEw!W35+RawSIw!W35+RawTBw!W35","v":0},{"$f":"RawBUw!X35+RawCIw!X35+RawGAw!X35+RawGHw!X35+RawGUw!X35+RawGBw!X35+RawLIw!X35+RawMAw!X35+RawNGw!X35+RawNIw!X35+RawSEw!X35+RawSIw!X35+RawTBw!X35","v":23284.14166836283},{"$f":"RawBUw!Y35+RawCIw!Y35+RawGAw!Y35+RawGHw!Y35+RawGUw!Y35+RawGBw!Y35+RawLIw!Y35+RawMAw!Y35+RawNGw!Y35+RawNIw!Y35+RawSEw!Y35+RawSIw!Y35+RawTBw!Y35","v":5534.3783775359998},{"$f":"RawBUw!Z35+RawCIw!Z35+RawGAw!Z35+RawGHw!Z35+RawGUw!Z35+RawGBw!Z35+RawLIw!Z35+RawMAw!Z35+RawNGw!Z35+RawNIw!Z35+RawSEw!Z35+RawSIw!Z35+RawTBw!Z35","v":156.51876769426232},{"$f":"RawBUw!AA35+RawCIw!AA35+RawGAw!AA35+RawGHw!AA35+RawGUw!AA35+RawGBw!AA35+RawLIw!AA35+RawMAw!AA35+RawNGw!AA35+RawNIw!AA35+RawSEw!AA35+RawSIw!AA35+RawTBw!AA35","v":2508.5514198139767},{"$f":"RawBUw!AB35+RawCIw!AB35+RawGAw!AB35+RawGHw!AB35+RawGUw!AB35+RawGBw!AB35+RawLIw!AB35+RawMAw!AB35+RawNGw!AB35+RawNIw!AB35+RawSEw!AB35+RawSIw!AB35+RawTBw!AB35","v":2508.5514198139767},{"$f":"RawBUw!AC35+RawCIw!AC35+RawGAw!AC35+RawGHw!AC35+RawGUw!AC35+RawGBw!AC35+RawLIw!AC35+RawMAw!AC35+RawNGw!AC35+RawNIw!AC35+RawSEw!AC35+RawSIw!AC35+RawTBw!AC35+TransRaw!DB137","v":28975.038813593092},{"$f":"RawBUw!AD35+RawCIw!AD35+RawGAw!AD35+RawGHw!AD35+RawGUw!AD35+RawGBw!AD35+RawLIw!AD35+RawMAw!AD35+RawNGw!AD35+RawNIw!AD35+RawSEw!AD35+RawSIw!AD35+RawTBw!AD35","v":25132.400000000001},1152.8958163005955,131.60911144983967,{"$f":"RawBUw!AG35+RawCIw!AG35+RawGAw!AG35+RawGHw!AG35+RawGUw!AG35+RawGBw!AG35+RawLIw!AG35+RawMAw!AG35+RawNGw!AG35+RawNIw!AG35+RawSEw!AG35+RawSIw!AG35+RawTBw!AG35","v":5127.465092567405},{"$f":"RawBUw!AH35+RawCIw!AH35+RawGAw!AH35+RawGHw!AH35+RawGUw!AH35+RawGBw!AH35+RawLIw!AH35+RawMAw!AH35+RawNGw!AH35+RawNIw!AH35+RawSEw!AH35+RawSIw!AH35+RawTBw!AH35","v":2857.8573144250008},{"$f":"RawBUw!AI35+RawCIw!AI35+RawGAw!AI35+RawGHw!AI35+RawGUw!AI35+RawGBw!AI35+RawLIw!AI35+RawMAw!AI35+RawNGw!AI35+RawNIw!AI35+RawSEw!AI35+RawSIw!AI35+RawTBw!AI35","v":3428.4692856422348},{"$f":"RawBUw!AJ35+RawCIw!AJ35+RawGAw!AJ35+RawGHw!AJ35+RawGUw!AJ35+RawGBw!AJ35+RawLIw!AJ35+RawMAw!AJ35+RawNGw!AJ35+RawNIw!AJ35+RawSEw!AJ35+RawSIw!AJ35+RawTBw!AJ35","v":0},{"$f":"RawBUw!AK35+RawCIw!AK35+RawGAw!AK35+RawGHw!AK35+RawGUw!AK35+RawGBw!AK35+RawLIw!AK35+RawMAw!AK35+RawNGw!AK35+RawNIw!AK35+RawSEw!AK35+RawSIw!AK35+RawTBw!AK35","v":11413.791692634639}]
[null,2030,{"$f":"RawBUw!T36+RawCIw!T36+RawGAw!T36+RawGHw!T36+RawGUw!T36+RawGBw!T36+RawLIw!T36+RawMAw!T36+RawNGw!T36+RawNIw!T36+RawSEw!T36+RawSIw!T36+RawTBw!T36","v":2133.5019692838705},{"$f":"RawBUw!U36+RawCIw!U36+RawGAw!U36+RawGHw!U36+RawGUw!U36+RawGBw!U36+RawLIw!U36+RawMAw!U36+RawNGw!U36+RawNIw!U36+RawSEw!U36+RawSIw!U36+RawTBw!U36","v":11647.446145337093},{"$f":"RawBUw!V36+RawCIw!V36+RawGAw!V36+RawGHw!V36+RawGUw!V36+RawGBw!V36+RawLIw!V36+RawMAw!V36+RawNGw!V36+RawNIw!V36+RawSEw!V36+RawSIw!V36+RawTBw!V36","v":10236.821620000001},{"$f":"RawBUw!W36+RawCIw!W36+RawGAw!W36+RawGHw!W36+RawGUw!W36+RawGBw!W36+RawLIw!W36+RawMAw!W36+RawNGw!W36+RawNIw!W36+RawSEw!W36+RawSIw!W36+RawTBw!W36","v":0},{"$f":"RawBUw!X36+RawCIw!X36+RawGAw!X36+RawGHw!X36+RawGUw!X36+RawGBw!X36+RawLIw!X36+RawMAw!X36+RawNGw!X36+RawNIw!X36+RawSEw!X36+RawSIw!X36+RawTBw!X36","v":24017.769734620961},{"$f":"RawBUw!Y36+RawCIw!Y36+RawGAw!Y36+RawGHw!Y36+RawGUw!Y36+RawGBw!Y36+RawLIw!Y36+RawMAw!Y36+RawNGw!Y36+RawNIw!Y36+RawSEw!Y36+RawSIw!Y36+RawTBw!Y36","v":5622.5125496340024},{"$f":"RawBUw!Z36+RawCIw!Z36+RawGAw!Z36+RawGHw!Z36+RawGUw!Z36+RawGBw!Z36+RawLIw!Z36+RawMAw!Z36+RawNGw!Z36+RawNIw!Z36+RawSEw!Z36+RawSIw!Z36+RawTBw!Z36","v":157.26512558220364},{"$f":"RawBUw!AA36+RawCIw!AA36+RawGAw!AA36+RawGHw!AA36+RawGUw!AA36+RawGBw!AA36+RawLIw!AA36+RawMAw!AA36+RawNGw!AA36+RawNIw!AA36+RawSEw!AA36+RawSIw!AA36+RawTBw!AA36","v":2515.3414841709891},{"$f":"RawBUw!AB36+RawCIw!AB36+RawGAw!AB36+RawGHw!AB36+RawGUw!AB36+RawGBw!AB36+RawLIw!AB36+RawMAw!AB36+RawNGw!AB36+RawNIw!AB36+RawSEw!AB36+RawSIw!AB36+RawTBw!AB36","v":2515.3414841709891},{"$f":"RawBUw!AC36+RawCIw!AC36+RawGAw!AC36+RawGHw!AC36+RawGUw!AC36+RawGBw!AC36+RawLIw!AC36+RawMAw!AC36+RawNGw!AC36+RawNIw!AC36+RawSEw!AC36+RawSIw!AC36+RawTBw!AC36+TransRaw!DB138","v":29797.547409837167},{"$f":"RawBUw!AD36+RawCIw!AD36+RawGAw!AD36+RawGHw!AD36+RawGUw!AD36+RawGBw!AD36+RawLIw!AD36+RawMAw!AD36+RawNGw!AD36+RawNIw!AD36+RawSEw!AD36+RawSIw!AD36+RawTBw!AD36","v":25766.699999999997},1156.4363077086771,132.01327713569373,{"$f":"RawBUw!AG36+RawCIw!AG36+RawGAw!AG36+RawGHw!AG36+RawGUw!AG36+RawGBw!AG36+RawLIw!AG36+RawMAw!AG36+RawNGw!AG36+RawNIw!AG36+RawSEw!AG36+RawSIw!AG36+RawTBw!AG36","v":3557.6739371322028},{"$f":"RawBUw!AH36+RawCIw!AH36+RawGAw!AH36+RawGHw!AH36+RawGUw!AH36+RawGBw!AH36+RawLIw!AH36+RawMAw!AH36+RawNGw!AH36+RawNIw!AH36+RawSEw!AH36+RawSIw!AH36+RawTBw!AH36","v":3462.9601418600005},{"$f":"RawBUw!AI36+RawCIw!AI36+RawGAw!AI36+RawGHw!AI36+RawGUw!AI36+RawGBw!AI36+RawLIw!AI36+RawMAw!AI36+RawNGw!AI36+RawNIw!AI36+RawSEw!AI36+RawSIw!AI36+RawTBw!AI36","v":966.29187221375958},{"$f":"RawBUw!AJ36+RawCIw!AJ36+RawGAw!AJ36+RawGHw!AJ36+RawGUw!AJ36+RawGBw!AJ36+RawLIw!AJ36+RawMAw!AJ36+RawNGw!AJ36+RawNIw!AJ36+RawSEw!AJ36+RawSIw!AJ36+RawTBw!AJ36","v":8.14},{"$f":"RawBUw!AK36+RawCIw!AK36+RawGAw!AK36+RawGHw!AK36+RawGUw!AK36+RawGBw!AK36+RawLIw!AK36+RawMAw!AK36+RawNGw!AK36+RawNIw!AK36+RawSEw!AK36+RawSIw!AK36+RawTBw!AK36","v":7995.0659512059638}]
[null,2031,{"$f":"RawBUw!T37+RawCIw!T37+RawGAw!T37+RawGHw!T37+RawGUw!T37+RawGBw!T37+RawLIw!T37+RawMAw!T37+RawNGw!T37+RawNIw!T37+RawSEw!T37+RawSIw!T37+RawTBw!T37","v":2213.468225283239},{"$f":"RawBUw!U37+RawCIw!U37+RawGAw!U37+RawGHw!U37+RawGUw!U37+RawGBw!U37+RawLIw!U37+RawMAw!U37+RawNGw!U37+RawNIw!U37+RawSEw!U37+RawSIw!U37+RawTBw!U37","v":11803.400047045923},{"$f":"RawBUw!V37+RawCIw!V37+RawGAw!V37+RawGHw!V37+RawGUw!V37+RawGBw!V37+RawLIw!V37+RawMAw!V37+RawNGw!V37+RawNIw!V37+RawSEw!V37+RawSIw!V37+RawTBw!V37","v":9972.1114499999985},{"$f":"RawBUw!W37+RawCIw!W37+RawGAw!W37+RawGHw!W37+RawGUw!W37+RawGBw!W37+RawLIw!W37+RawMAw!W37+RawNGw!W37+RawNIw!W37+RawSEw!W37+RawSIw!W37+RawTBw!W37","v":0},{"$f":"RawBUw!X37+RawCIw!X37+RawGAw!X37+RawGHw!X37+RawGUw!X37+RawGBw!X37+RawLIw!X37+RawMAw!X37+RawNGw!X37+RawNIw!X37+RawSEw!X37+RawSIw!X37+RawTBw!X37","v":23988.979722329161},{"$f":"RawBUw!Y37+RawCIw!Y37+RawGAw!Y37+RawGHw!Y37+RawGUw!Y37+RawGBw!Y37+RawLIw!Y37+RawMAw!Y37+RawNGw!Y37+RawNIw!Y37+RawSEw!Y37+RawSIw!Y37+RawTBw!Y37","v":5688.0738030600005},{"$f":"RawBUw!Z37+RawCIw!Z37+RawGAw!Z37+RawGHw!Z37+RawGUw!Z37+RawGBw!Z37+RawLIw!Z37+RawMAw!Z37+RawNGw!Z37+RawNIw!Z37+RawSEw!Z37+RawSIw!Z37+RawTBw!Z37","v":157.26512558220364},{"$f":"RawBUw!AA37+RawCIw!AA37+RawGAw!AA37+RawGHw!AA37+RawGUw!AA37+RawGBw!AA37+RawLIw!AA37+RawMAw!AA37+RawNGw!AA37+RawNIw!AA37+RawSEw!AA37+RawSIw!AA37+RawTBw!AA37","v":2376.7282640556109},{"$f":"RawBUw!AB37+RawCIw!AB37+RawGAw!AB37+RawGHw!AB37+RawGUw!AB37+RawGBw!AB37+RawLIw!AB37+RawMAw!AB37+RawNGw!AB37+RawNIw!AB37+RawSEw!AB37+RawSIw!AB37+RawTBw!AB37","v":2376.7282640556105},{"$f":"RawBUw!AC37+RawCIw!AC37+RawGAw!AC37+RawGHw!AC37+RawGUw!AC37+RawGBw!AC37+RawLIw!AC37+RawMAw!AC37+RawNGw!AC37+RawNIw!AC37+RawSEw!AC37+RawSIw!AC37+RawTBw!AC37+TransRaw!DB139","v":29834.31865097136},{"$f":"RawBUw!AD37+RawCIw!AD37+RawGAw!AD37+RawGHw!AD37+RawGUw!AD37+RawGBw!AD37+RawLIw!AD37+RawMAw!AD37+RawNGw!AD37+RawNIw!AD37+RawSEw!AD37+RawSIw!AD37+RawTBw!AD37","v":26888.100000000002},1109.573329873489,126.66362213167683,{"$f":"RawBUw!AG37+RawCIw!AG37+RawGAw!AG37+RawGHw!AG37+RawGUw!AG37+RawGBw!AG37+RawLIw!AG37+RawMAw!AG37+RawNGw!AG37+RawNIw!AG37+RawSEw!AG37+RawSIw!AG37+RawTBw!AG37","v":1132.701414950076},{"$f":"RawBUw!AH37+RawCIw!AH37+RawGAw!AH37+RawGHw!AH37+RawGUw!AH37+RawGBw!AH37+RawLIw!AH37+RawMAw!AH37+RawNGw!AH37+RawNIw!AH37+RawSEw!AH37+RawSIw!AH37+RawTBw!AH37","v":1709.1923836600001},{"$f":"RawBUw!AI37+RawCIw!AI37+RawGAw!AI37+RawGHw!AI37+RawGUw!AI37+RawGBw!AI37+RawLIw!AI37+RawMAw!AI37+RawNGw!AI37+RawNIw!AI37+RawSEw!AI37+RawSIw!AI37+RawTBw!AI37","v":718.80525804732565},{"$f":"RawBUw!AJ37+RawCIw!AJ37+RawGAw!AJ37+RawGHw!AJ37+RawGUw!AJ37+RawGBw!AJ37+RawLIw!AJ37+RawMAw!AJ37+RawNGw!AJ37+RawNIw!AJ37+RawSEw!AJ37+RawSIw!AJ37+RawTBw!AJ37","v":0},{"$f":"RawBUw!AK37+RawCIw!AK37+RawGAw!AK37+RawGHw!AK37+RawGUw!AK37+RawGBw!AK37+RawLIw!AK37+RawMAw!AK37+RawNGw!AK37+RawNIw!AK37+RawSEw!AK37+RawSIw!AK37+RawTBw!AK37","v":3560.6990566574018}]
[null,2040,{"$f":"RawBUw!T38+RawCIw!T38+RawGAw!T38+RawGHw!T38+RawGUw!T38+RawGBw!T38+RawLIw!T38+RawMAw!T38+RawNGw!T38+RawNIw!T38+RawSEw!T38+RawSIw!T38+RawTBw!T38","v":3087.1946567691239},{"$f":"RawBUw!U38+RawCIw!U38+RawGAw!U38+RawGHw!U38+RawGUw!U38+RawGBw!U38+RawLIw!U38+RawMAw!U38+RawNGw!U38+RawNIw!U38+RawSEw!U38+RawSIw!U38+RawTBw!U38","v":11725.180815089596},{"$f":"RawBUw!V38+RawCIw!V38+RawGAw!V38+RawGHw!V38+RawGUw!V38+RawGBw!V38+RawLIw!V38+RawMAw!V38+RawNGw!V38+RawNIw!V38+RawSEw!V38+RawSIw!V38+RawTBw!V38","v":10208.143100000001},{"$f":"RawBUw!W38+RawCIw!W38+RawGAw!W38+RawGHw!W38+RawGUw!W38+RawGBw!W38+RawLIw!W38+RawMAw!W38+RawNGw!W38+RawNIw!W38+RawSEw!W38+RawSIw!W38+RawTBw!W38","v":0},{"$f":"RawBUw!X38+RawCIw!X38+RawGAw!X38+RawGHw!X38+RawGUw!X38+RawGBw!X38+RawLIw!X38+RawMAw!X38+RawNGw!X38+RawNIw!X38+RawSEw!X38+RawSIw!X38+RawTBw!X38","v":25020.518571858716},{"$f":"RawBUw!Y38+RawCIw!Y38+RawGAw!Y38+RawGHw!Y38+RawGUw!Y38+RawGBw!Y38+RawLIw!Y38+RawMAw!Y38+RawNGw!Y38+RawNIw!Y38+RawSEw!Y38+RawSIw!Y38+RawTBw!Y38","v":5898.6160160520003},{"$f":"RawBUw!Z38+RawCIw!Z38+RawGAw!Z38+RawGHw!Z38+RawGUw!Z38+RawGBw!Z38+RawLIw!Z38+RawMAw!Z38+RawNGw!Z38+RawNIw!Z38+RawSEw!Z38+RawSIw!Z38+RawTBw!Z38","v":161.76436164624283},{"$f":"RawBUw!AA38+RawCIw!AA38+RawGAw!AA38+RawGHw!AA38+RawGUw!AA38+RawGBw!AA38+RawLIw!AA38+RawMAw!AA38+RawNGw!AA38+RawNIw!AA38+RawSEw!AA38+RawSIw!AA38+RawTBw!AA38","v":3510.5663943472969},{"$f":"RawBUw!AB38+RawCIw!AB38+RawGAw!AB38+RawGHw!AB38+RawGUw!AB38+RawGBw!AB38+RawLIw!AB38+RawMAw!AB38+RawNGw!AB38+RawNIw!AB38+RawSEw!AB38+RawSIw!AB38+RawTBw!AB38","v":3510.5663943472969},{"$f":"RawBUw!AC38+RawCIw!AC38+RawGAw!AC38+RawGHw!AC38+RawGUw!AC38+RawGBw!AC38+RawLIw!AC38+RawMAw!AC38+RawNGw!AC38+RawNIw!AC38+RawSEw!AC38+RawSIw!AC38+RawTBw!AC38+TransRaw!DB140","v":31080.898949556966},{"$f":"RawBUw!AD38+RawCIw!AD38+RawGAw!AD38+RawGHw!AD38+RawGUw!AD38+RawGBw!AD38+RawLIw!AD38+RawMAw!AD38+RawNGw!AD38+RawNIw!AD38+RawSEw!AD38+RawSIw!AD38+RawTBw!AD38","v":39729.5},782.31286448500407,89.305121516552973,{"$f":"RawBUw!AG38+RawCIw!AG38+RawGAw!AG38+RawGHw!AG38+RawGUw!AG38+RawGBw!AG38+RawLIw!AG38+RawMAw!AG38+RawNGw!AG38+RawNIw!AG38+RawSEw!AG38+RawSIw!AG38+RawTBw!AG38","v":37521.079474804144},{"$f":"RawBUw!AH38+RawCIw!AH38+RawGAw!AH38+RawGHw!AH38+RawGUw!AH38+RawGBw!AH38+RawLIw!AH38+RawMAw!AH38+RawNGw!AH38+RawNIw!AH38+RawSEw!AH38+RawSIw!AH38+RawTBw!AH38","v":85898.997389875003},{"$f":"RawBUw!AI38+RawCIw!AI38+RawGAw!AI38+RawGHw!AI38+RawGUw!AI38+RawGBw!AI38+RawLIw!AI38+RawMAw!AI38+RawNGw!AI38+RawNIw!AI38+RawSEw!AI38+RawSIw!AI38+RawTBw!AI38","v":21929.401855452426},{"$f":"RawBUw!AJ38+RawCIw!AJ38+RawGAw!AJ38+RawGHw!AJ38+RawGUw!AJ38+RawGBw!AJ38+RawLIw!AJ38+RawMAw!AJ38+RawNGw!AJ38+RawNIw!AJ38+RawSEw!AJ38+RawSIw!AJ38+RawTBw!AJ38","v":49.07},{"$f":"RawBUw!AK38+RawCIw!AK38+RawGAw!AK38+RawGHw!AK38+RawGUw!AK38+RawGBw!AK38+RawLIw!AK38+RawMAw!AK38+RawNGw!AK38+RawNIw!AK38+RawSEw!AK38+RawSIw!AK38+RawTBw!AK38","v":145398.54872013157}]
[null,{"$f":"B124","v":2050},{"$f":"RawBUw!T39+RawCIw!T39+RawGAw!T39+RawGHw!T39+RawGUw!T39+RawGBw!T39+RawLIw!T39+RawMAw!T39+RawNGw!T39+RawNIw!T39+RawSEw!T39+RawSIw!T39+RawTBw!T39","v":4688.8716104023551},{"$f":"RawBUw!U39+RawCIw!U39+RawGAw!U39+RawGHw!U39+RawGUw!U39+RawGBw!U39+RawLIw!U39+RawMAw!U39+RawNGw!U39+RawNIw!U39+RawSEw!U39+RawSIw!U39+RawTBw!U39","v":10450.378959867945},{"$f":"RawBUw!V39+RawCIw!V39+RawGAw!V39+RawGHw!V39+RawGUw!V39+RawGBw!V39+RawLIw!V39+RawMAw!V39+RawNGw!V39+RawNIw!V39+RawSEw!V39+RawSIw!V39+RawTBw!V39","v":14348.480270000002},{"$f":"RawBUw!W39+RawCIw!W39+RawGAw!W39+RawGHw!W39+RawGUw!W39+RawGBw!W39+RawLIw!W39+RawMAw!W39+RawNGw!W39+RawNIw!W39+RawSEw!W39+RawSIw!W39+RawTBw!W39","v":0},{"$f":"RawBUw!X39+RawCIw!X39+RawGAw!X39+RawGHw!X39+RawGUw!X39+RawGBw!X39+RawLIw!X39+RawMAw!X39+RawNGw!X39+RawNIw!X39+RawSEw!X39+RawSIw!X39+RawTBw!X39","v":29487.730840270298},{"$f":"RawBUw!Y39+RawCIw!Y39+RawGAw!Y39+RawGHw!Y39+RawGUw!Y39+RawGBw!Y39+RawLIw!Y39+RawMAw!Y39+RawNGw!Y39+RawNIw!Y39+RawSEw!Y39+RawSIw!Y39+RawTBw!Y39","v":6347.3393291520015},{"$f":"RawBUw!Z39+RawCIw!Z39+RawGAw!Z39+RawGHw!Z39+RawGUw!Z39+RawGBw!Z39+RawLIw!Z39+RawMAw!Z39+RawNGw!Z39+RawNIw!Z39+RawSEw!Z39+RawSIw!Z39+RawTBw!Z39","v":162.55931531804268},{"$f":"RawBUw!AA39+RawCIw!AA39+RawGAw!AA39+RawGHw!AA39+RawGUw!AA39+RawGBw!AA39+RawLIw!AA39+RawMAw!AA39+RawNGw!AA39+RawNIw!AA39+RawSEw!AA39+RawSIw!AA39+RawTBw!AA39","v":3217.6926027017275},{"$f":"RawBUw!AB39+RawCIw!AB39+RawGAw!AB39+RawGHw!AB39+RawGUw!AB39+RawGBw!AB39+RawLIw!AB39+RawMAw!AB39+RawNGw!AB39+RawNIw!AB39+RawSEw!AB39+RawSIw!AB39+RawTBw!AB39","v":3217.692602701728},{"$f":"RawBUw!AC39+RawCIw!AC39+RawGAw!AC39+RawGHw!AC39+RawGUw!AC39+RawGBw!AC39+RawLIw!AC39+RawMAw!AC39+RawNGw!AC39+RawNIw!AC39+RawSEw!AC39+RawSIw!AC39+RawTBw!AC39+TransRaw!DB141","v":35997.629484740348},{"$f":"RawBUw!AD39+RawCIw!AD39+RawGAw!AD39+RawGHw!AD39+RawGUw!AD39+RawGBw!AD39+RawLIw!AD39+RawMAw!AD39+RawNGw!AD39+RawNIw!AD39+RawSEw!AD39+RawSIw!AD39+RawTBw!AD39","v":62172.100000000006},578.99973597064195,66.09586027062123,{"$f":"RawBUw!AG39+RawCIw!AG39+RawGAw!AG39+RawGHw!AG39+RawGUw!AG39+RawGBw!AG39+RawLIw!AG39+RawMAw!AG39+RawNGw!AG39+RawNIw!AG39+RawSEw!AG39+RawSIw!AG39+RawTBw!AG39","v":91454.561162092592},{"$f":"RawBUw!AH39+RawCIw!AH39+RawGAw!AH39+RawGHw!AH39+RawGUw!AH39+RawGBw!AH39+RawLIw!AH39+RawMAw!AH39+RawNGw!AH39+RawNIw!AH39+RawSEw!AH39+RawSIw!AH39+RawTBw!AH39","v":108999.65742819998},{"$f":"RawBUw!AI39+RawCIw!AI39+RawGAw!AI39+RawGHw!AI39+RawGUw!AI39+RawGBw!AI39+RawLIw!AI39+RawMAw!AI39+RawNGw!AI39+RawNIw!AI39+RawSEw!AI39+RawSIw!AI39+RawTBw!AI39","v":49197.454290399975},{"$f":"RawBUw!AJ39+RawCIw!AJ39+RawGAw!AJ39+RawGHw!AJ39+RawGUw!AJ39+RawGBw!AJ39+RawLIw!AJ39+RawMAw!AJ39+RawNGw!AJ39+RawNIw!AJ39+RawSEw!AJ39+RawSIw!AJ39+RawTBw!AJ39","v":8.67},{"$f":"RawBUw!AK39+RawCIw!AK39+RawGAw!AK39+RawGHw!AK39+RawGUw!AK39+RawGBw!AK39+RawLIw!AK39+RawMAw!AK39+RawNGw!AK39+RawNIw!AK39+RawSEw!AK39+RawSIw!AK39+RawTBw!AK39","v":249660.34288069259}]

{"sheet":"ByCountry","index":7,"n_rows":295,"n_cols":51,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"C","O","G","N","H","B","S","T","W","Total","I","Exp",null,"*","O","B","H","S",null,"Z"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,null,null,null,null,0,1,1,1]
[null,{"$f":"VLOOKUP($F$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Burkina"}]
[null,{"$f":"map!D4","v":2030},{"$f":"SUMIF(OtherParams!$B$45:$B$68,B4,OtherParams!$C$45:$C$68)","v":24},null,null,1,{"$f":"VLOOKUP($F$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"}]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie","Pertes (GWh)","Pertes (%)","RE share","w RE","W Dom share"]
[null,null,"Cent.",{"$f":"G4&\"SecElcOut\"","v":"BUwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D8,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":280},1,null,null,null,null,null,null,{"$f":"G4&\"FinaleElc\"","v":"BUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$550\"),M8,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$550\"))","v":478},3,null,"Decent.",{"$f":"$G$4&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),R8,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":313},2]
[null,"GWh",{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of wind","Share of PV"]
[{"$f":"VLOOKUP(B10,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"OtherParams!D29","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$E$8+$C$4,1,1,50))*8.76","v":0},0,0,0,40.471200000000003,693.79200000000003,254.30279999999999,1349.4780000000001,75.335999999999999,{"$f":"SUM(C10:K10)","v":2413.3799999999997},{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B10,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":755.81280000000004},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B10,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":273.66239999999999},{"$f":"M10-N10","v":482.15040000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$O$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$N$8+$C$4,1,1,50))*8.76","v":2971.3920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$T$8,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$S$8+$C$4,1,1,50))*8.76","v":30.397199999999998},0,212.51760000000002,126.84480000000001,{"$f":"SUM(Q10:T10)","v":369.75960000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$T$8,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$S$8+$C$4,1,1,50))*8.76","v":0},{"$f":"U10+L10+O10-P10","v":293.89799999999923},{"$f":"W10/(L10+M10)","v":9.2735916855547329E-2},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0.98907809008215042},{"$f":"(SUMPRODUCT($C$2:$K$2,C10:K10)*(1-X10)+SUMPRODUCT($Q$2:$T$2,Q10:T10))/P10","v":0.85109450149261989},{"$f":"(L10*(1-X10)+U10)/P10","v":0.86132445432280857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K10/($L10+$O10)","v":2.6018031100623226E-2},{"$f":"I10/($L10+$O10)","v":8.7825981726871186E-2}]
[{"$f":"VLOOKUP(B11,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"OtherParams!D30","v":"CIw"},0,0,18913.803599999999,0,2149.6163999999999,1841.5272,1517.4947999999999,0,0,{"$f":"SUM(C11:K11)","v":24422.441999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B11,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":221.01480000000001},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B11,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":8670.0347999999994},-8449.0199999999986,15033.035999999998,90.665999999999997,0,546.44880000000001,0,{"$f":"SUM(Q11:T11)","v":637.11480000000006},0,{"$f":"U11+L11+O11-P11","v":1577.5008000000034},{"$f":"W11/(L11+M11)","v":6.4012967531405882E-2},0.24162786470349709,0.37932876026895329,{"$f":"(L11*(1-X11)+U11)/P11","v":1.5629712995576117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K11/($L11+$O11)","v":0},{"$f":"I11/($L11+$O11)","v":9.5001233924703166E-2}]
[{"$f":"VLOOKUP(B12,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"OtherParams!D31","v":"GAw"},0,0,148.91999999999999,0,35.915999999999997,54.75,101.09039999999999,257.28120000000001,16.118400000000001,614.07599999999991,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B12,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":537.5136},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B12,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":70.08},467.43360000000001,1080.1080000000002,11.1252,0,51.070799999999998,49.318799999999996,111.51479999999999,0,112.91639999999984,9.8052639586185791E-2,0.77942774357116995,0.48137392407115587,0.61603008892950817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4903612506074845E-2,9.3471569739186786E-2]
[{"$f":"VLOOKUP(B13,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"OtherParams!D32","v":"GHw"},0,0,7727.8091999999997,0,3978.3540000000003,4382.9784,2544.8676,2293.9812000000002,352.3272,21280.317600000002,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B13,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":7812.430800000001},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B13,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},7812.430800000001,29518.571999999996,290.13119999999998,0,4.38,3003.366,3297.8771999999999,0,2872.0536000000066,9.8720600766615985E-2,0.67377830368567171,0.51568695900524564,0.76146600391182917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2110481799650113E-2,8.7474293078477233E-2]
[{"$f":"VLOOKUP(B14,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"OtherParams!D33","v":"GUw"},0,0,0,0,10969.6224,276.11520000000002,733.38720000000001,0,0,11979.1248,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B14,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B14,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":4259.1120000000001},-4259.1120000000001,7629.0839999999998,14.804399999999999,0,444.65759999999995,0,459.46199999999993,0,550.39079999999922,4.5945827361277614E-2,0.99880980048312251,1.5563325295671147,1.5582730508669194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.4998184458968779E-2]
[{"$f":"VLOOKUP(B15,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"OtherParams!D34","v":"GBw"},0,0,156.2784,0,12.263999999999999,164.33760000000001,126.58199999999999,166.87800000000001,0,626.34,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B15,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":1181.8116},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B15,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":475.5804},706.23119999999994,1267.5719999999999,9.2856000000000005,0,7.1831999999999994,38.894400000000005,55.363200000000006,0,120.36240000000021,6.6566542318686223E-2,0.75713184271395517,0.38250199957967729,0.50491010521225943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.4990796739416253E-2]
[{"$f":"VLOOKUP(B16,OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"OtherParams!D35","v":"LIw"},0,0,165.9144,0,1331.8704000000002,282.072,216.45959999999999,0,0,1996.3164000000004,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B16,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":508.95600000000002},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B16,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":226.62120000000002},282.33479999999997,2290.7399999999998,6.3071999999999999,0,146.11679999999998,10.161599999999998,162.58559999999997,0,150.4968000000008,6.0072030490576904E-2,0.92022722661797507,0.81926558022559848,0.8900963096424569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.4994617868675982E-2]
[{"$f":"VLOOKUP(B17,OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"OtherParams!D36","v":"MAw"},0,0,0,0,1837.9356,224.86920000000001,461.47679999999997,735.84,0,3260.1215999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B17,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":1380.5760000000002},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B17,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":14.016},1366.5600000000002,4696.2359999999999,8.4971999999999994,0,295.47479999999996,145.1532,449.12519999999995,0,379.57080000000042,8.1791754756871116E-2,0.99770918451692137,0.73124488071196203,0.73305424463660296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.9742502272038777E-2]
[{"$f":"VLOOKUP(B18,OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"OtherParams!D37","v":"NIw"},1039.1112000000001,3.9420000000000002,0,0,85.234800000000007,92.067599999999999,216.1968,194.03399999999999,511.23359999999997,2141.8200000000002,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B18,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":133.8528},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B18,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},133.8528,2229.42,5.6063999999999998,0,162.67320000000001,0,168.27960000000002,0,214.53240000000005,9.427207637231505E-2,0.546054377915134,0.51935345171167191,0.94562073605881725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22465162830086993,9.5003464469936086E-2]
[{"$f":"VLOOKUP(B19,OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"OtherParams!D38","v":"NGw"},0,0,77015.554799999998,0,45404.394,11331.06,8189.1984000000002,0,953.17560000000003,142893.38279999999,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B19,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B19,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":4780.6823999999997},-4780.6823999999997,135942.93599999999,918.66120000000001,0,9899.1503999999986,0,10817.811599999999,0,12987.576000000001,9.088997506748088E-2,0.49298282207609989,0.51337234805330534,1.035166832059593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9014333746239605E-3,5.9293594117576169E-2]
[{"$f":"VLOOKUP(B20,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"OtherParams!D39","v":"SEw"},1873.7639999999999,0,0,0,387.19200000000001,1320.6575999999998,794.00639999999999,1641.0108,1588.0128,7604.6435999999994,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B20,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":863.99879999999996},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B20,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":110.46359999999999},753.53520000000003,8055.6959999999999,76.299600000000012,0,418.55279999999999,0,494.85239999999999,0,797.33519999999953,9.4151478163725474E-2,0.75923642656283818,0.69638447310842666,0.91655737308752516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18999507404651358,9.4997537023256792E-2]
[{"$f":"VLOOKUP(B21,OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"OtherParams!D40","v":"SIw"},0,1.3139999999999998,242.73959999999997,0,3625.8516,1109.1035999999999,578.94839999999999,0,0,5557.9571999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B21,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":537.60119999999995},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B21,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":1.3139999999999998},536.28719999999998,6126.7439999999997,32.1492,0,319.21439999999996,59.743200000000002,411.10679999999996,0,378.60719999999947,6.2111979765463239E-2,0.95372761960669228,0.8753106261859771,0.91791794709494778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.4999209417987895E-2]
[{"$f":"VLOOKUP(B22,OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"OtherParams!D41","v":"TBw"},0,0,9.1980000000000004,0,328.14960000000002,3453.3672000000001,909.02519999999993,0,52.56,4752.3,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B22,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":4527.1679999999997},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B22,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":172.13399999999999},4355.0339999999997,8874.7559999999994,74.459999999999994,0,322.28039999999999,261.5736,658.31399999999996,0,890.89200000000164,9.6006796941376552E-2,0.98453816886586243,0.54892618674967109,0.55825319579439669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7711729909104038E-3,9.981243687779541E-2]
[]
["Total","Total",{"$f":"SUM(C10:C23)","v":2912.8751999999999},{"$f":"SUM(D10:D23)","v":5.2560000000000002},104380.21799999999,0,70186.871999999988,25226.697599999996,16643.036400000001,6638.5032000000001,3548.7635999999998,{"$f":"SUM(L10:L23)","v":229542.22200000001},{"$f":"SUM(M10:M23)","v":18460.736400000002},{"$f":"SUM(N10:N23)","v":19053.700799999995},{"$f":"SUM(O10:O23)","v":-592.9643999999962},{"$f":"SUM(P10:P23)","v":225716.29199999996},{"$f":"SUM(Q10:Q23)","v":1568.3904000000002},{"$f":"SUM(R10:R23)","v":0},{"$f":"SUM(S10:S23)","v":12829.720799999997},{"$f":"SUM(T10:T23)","v":3695.0556000000001},{"$f":"SUM(U10:U23)","v":18093.166799999999},0,21326.13240000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Capacity Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE Potential"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent. Cap","Imports Cap","Exports Cap","Pointe","Marge de reserve","Petrole","Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","Backstop"]
[null,null,"Cent.",{"$f":"$G$4&\"SecTotCap\"","v":"BUwSecTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D39,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":346},1,null,null,null,null,null,null,null,{"$f":"$G$4&\"TerTotCap\"","v":"BUwTerTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),N39,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":379},2,"Decent.","SENTerTotCap",{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),R39,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":0}]
[null,"MW",{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro",{"$f":"OFFSET(H$6,lang,0)","v":"Biomass"},"Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop",null,null,{"$f":"S40","v":"Mini Hydro"},"Wind30","Wind25","Biomass"]
[null,{"$f":"B10","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$F$39,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$E$39+$C$4,1,1,50))","v":0},183.59,0,0,23.23,158.28,116.19,429.51,28.67,{"$f":"SUM(C41:K41)","v":939.46999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$F$39,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$E$39+$C$4,1,1,50))","v":0},0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$O$39+$C$4,1)/(1-X10)","v":479.79415044328658},{"$f":"L41/O41-1","v":0.95806889086082903},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$P$39,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$O$39+$C$4,1,1,50))","v":83.009999999999991},0,56.59,64,{"$f":"SUM(Q41:T41)","v":203.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$P$39,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$O$39+$C$4,1,1,50))","v":0},null,null,{"$f":"S41/OtherParams!F29","v":0.40421428571428575},{"$f":"MIN(1,K41/(OtherParams!K29+eps))","v":0.1146799999954128},{"$f":"MAX(0,(K41-OtherParams!K29)/(OtherParams!J29+eps))","v":0},{"$f":"MIN(1,H41/(OtherParams!I29+eps))","v":3.5818466869403233E-3}]
[null,{"$f":"B11","v":"CIw"},0,0,2532.27,0,572.79999999999995,420.15,693.38,0,0,{"$f":"SUM(C42:K42)","v":4218.5999999999995},0,0,2594.437653260416,{"$f":"L42/O42-1","v":0.62601710420695866},213.23000000000002,0,152.41,0,{"$f":"SUM(Q42:T42)","v":365.64},0,null,null,{"$f":"S42/OtherParams!F30","v":0.629455251311279},{"$f":"MIN(1,K42/(OtherParams!K30+eps))","v":0},{"$f":"MAX(0,(K42-OtherParams!K30)/(OtherParams!J30+eps))","v":0},{"$f":"MIN(1,H42/(OtherParams!I30+eps))","v":7.1295801880346043E-3}]
[null,"GAw",0,59.5,56.97,0,31.27,12.5,46.19,81.88,6.12,294.43,0,0,180.1324635236569,0.634519365585273,30.560000000000002,0,11.68,24.56,66.8,0,null,null,{"$f":"S43/OtherParams!F31","v":0.99999999999999989},{"$f":"MIN(1,K43/(OtherParams!K31+eps))","v":0.48959999960831996},{"$f":"MAX(0,(K43-OtherParams!K31)/(OtherParams!J31+eps))","v":0},{"$f":"MIN(1,H43/(OtherParams!I31+eps))","v":4.6174087000424163E-3}]
[null,"GHw",0,85,2022.25,0,1479,1000,1162.8,730.14,159.08000000000001,6638.27,0,0,4698.5540816776538,0.41283251923956921,686.91,0,1,1495.24,2183.15,0,null,null,{"$f":"S44/OtherParams!F32","v":1},{"$f":"MIN(1,K44/(OtherParams!K32+eps))","v":0.15907999999840922},{"$f":"MAX(0,(K44-OtherParams!K32)/(OtherParams!J32+eps))","v":0},{"$f":"MIN(1,H44/(OtherParams!I32+eps))","v":2.2919098134464182E-2}]
[null,"GUw",0,226.8,0,0,3296.88,63,335.11,0,0,3921.7900000000004,0,0,1088.7851337906718,2.6019870939512644,32.33,0,121.25,0,153.57999999999998,0,null,null,{"$f":"S45/OtherParams!F33","v":0.35041377725821804},{"$f":"MIN(1,K45/(OtherParams!K33+eps))","v":0},{"$f":"MAX(0,(K45-OtherParams!K33)/(OtherParams!J33+eps))","v":0},{"$f":"MIN(1,H45/(OtherParams!I33+eps))","v":2.1209945049832741E-3}]
[null,"GBw",0,18.670000000000002,128.54,0,7.8,37.5,57.85,53.11,0,303.46999999999997,0,0,195.52545336585874,0.55207414060899818,20.12,0,1.73,19.61,41.46,0,null,null,{"$f":"S46/OtherParams!F34","v":1.0016211208893004},{"$f":"MIN(1,K46/(OtherParams!K34+eps))","v":0},{"$f":"MAX(0,(K46-OtherParams!K34)/(OtherParams!J34+eps))","v":0},{"$f":"MIN(1,H46/(OtherParams!I34+eps))","v":4.4017951428882403E-3}]
[null,"LIw",0,62.64,107.61,0,264,39.5,98.91,0,0,572.66,0,0,310.90680294631909,0.84190244334690534,15.05,0,40.770000000000003,5.8,61.620000000000005,0,null,null,{"$f":"S47/OtherParams!F35","v":4.0770000000000001E-2},{"$f":"MIN(1,K47/(OtherParams!K35+eps))","v":0},{"$f":"MAX(0,(K47-OtherParams!K35)/(OtherParams!J35+eps))","v":0},{"$f":"MIN(1,H47/(OtherParams!I35+eps))","v":1.037153818466393E-2}]
[null,"MAw",0,303.66999999999996,0,0,587.04999999999995,30,210.84,234.2,0,1365.76,0,0,772.60251546985182,0.76773952019742575,22.5,0,72.14,81.290000000000006,175.93,0,null,null,{"$f":"S48/OtherParams!F36","v":0.99999306908047492},{"$f":"MIN(1,K48/(OtherParams!K36+eps))","v":0},{"$f":"MAX(0,(K48-OtherParams!K36)/(OtherParams!J36+eps))","v":0},{"$f":"MIN(1,H48/(OtherParams!I36+eps))","v":6.6477658638723234E-4}]
[null,"NIw",139.59,47.29,18,0,156,21,98.78,61.76,194.52,736.93999999999994,0,0,400.77156785243744,0.83880309660923458,10.79,0,45.37,0,56.16,0,null,null,{"$f":"S49/OtherParams!F37","v":0.90739999999999998},{"$f":"MIN(1,K49/(OtherParams!K37+eps))","v":0.77807999996887678},{"$f":"MAX(0,(K49-OtherParams!K37)/(OtherParams!J37+eps))","v":0},{"$f":"MIN(1,H49/(OtherParams!I37+eps))","v":2.3480781083421224E-4}]
[null,"NGw",0,0,20360.04,0,11500,2585.2399999999998,3741.85,0,362.69,38549.82,0,0,22558.974642835226,0.70884628447612075,1333.1999999999998,0,2761.07,0,4094.27,0,null,null,{"$f":"S50/OtherParams!F38","v":0.78887714285714294},{"$f":"MIN(1,K50/(OtherParams!K38+eps))","v":3.6268999999963726E-2},{"$f":"MAX(0,(K50-OtherParams!K38)/(OtherParams!J38+eps))","v":0},{"$f":"MIN(1,H50/(OtherParams!I38+eps))","v":1.395525795587183E-2}]
[null,"SEw",250,401.5,0,0,171.43,280,362.81,522.29999999999995,604.27,2592.31,0,0,1304.5117053396064,0.98718799485600495,210.44,0,104.1,0,314.53999999999996,0,null,null,{"$f":"S51/OtherParams!F39","v":1.0000288192743307},{"$f":"MIN(1,K51/(OtherParams!K39+eps))","v":1},{"$f":"MAX(0,(K51-OtherParams!K39)/(OtherParams!J39+eps))","v":4.127652522027269E-2},{"$f":"MIN(1,H51/(OtherParams!I39+eps))","v":6.5246433859413059E-3}]
[null,"SIw",0,21.33,229.74,0,804.7,171.4,264.52999999999997,0,0,1491.7,0,0,786.05332843002043,0.89770839464462737,60.129999999999995,0,85.44,34.08,179.64999999999998,0,null,null,{"$f":"S52/OtherParams!F40","v":1.0000234087876587},{"$f":"MIN(1,K52/(OtherParams!K40+eps))","v":0},{"$f":"MAX(0,(K52-OtherParams!K40)/(OtherParams!J40+eps))","v":0},{"$f":"MIN(1,H52/(OtherParams!I40+eps))","v":2.003319427189186E-2}]
[null,"TBw",0,0,721.1,0,212,787.9,415.33,0,20,2156.33,0,0,1479.2035996240606,0.45776416481681825,144.26,0,89.9,132,366.15999999999997,0,null,null,{"$f":"S53/OtherParams!F41","v":0.2675595238095238},{"$f":"MIN(1,K53/(OtherParams!K41+eps))","v":2.0898641588078384E-2},{"$f":"MAX(0,(K53-OtherParams!K41)/(OtherParams!J41+eps))","v":0},{"$f":"MIN(1,H53/(OtherParams!I41+eps))","v":2.6774879723164856E-2}]
[]
[null,"Total",{"$f":"SUM(C41:C54)","v":389.59000000000003},{"$f":"SUM(D41:D54)","v":1409.9899999999998},26176.52,0,19106.16,5606.4699999999993,7604.57,2112.8999999999996,1375.35,63781.549999999996,0,0,36850.253098559071,null,2862.5299999999997,0,3543.4500000000003,1856.5799999999997,8262.56,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"New Capacity"]
[null,null,"Cent.",{"$f":"$G$4&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$540\"),D67,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$540\"))","v":412},1,null,null,null,null,null,null,null,null,null,null,"Decent.",{"$f":"$G$4&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$540\"),R67,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$540\"))","v":445},2]
[null,null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap",null,null,null,{"$f":"OFFSET(Q$37,lang,0)","v":"Oil"},"Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop","Industry oil","Rural oil","Urban oil"]
[null,{"$f":"B41","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$F$67,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$E$67+$C$4,1,1,50))","v":0},0,0,0,0,0,0,103.81,0,{"$f":"SUM(C69:K69)","v":103.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$F$67,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$E$67+$C$4,1,1,50))","v":0},null,null,null,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$T$67,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$S$67+$C$4,1,1,50))","v":9.0300000000000011},0,6.03,64,{"$f":"SUM(Q69:T69)","v":79.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$T$67,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$S$67+$C$4,1,1,50))","v":0},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B69&\"!$F$1\"),$S$67+$C$4,0)","v":0},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B69&\"!$H$1\"),$S$67+$C$4,0)","v":2.5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B69&\"!$M$1\"),$S$67+$C$4,0)","v":5.0199999999999996}]
[null,{"$f":"B42","v":"CIw"},0,0,0,0,112.5,71.39,24.64,0,0,{"$f":"SUM(C70:K70)","v":208.52999999999997},0,null,null,null,86.94,0,11.92,0,{"$f":"SUM(Q70:T70)","v":98.86},0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B70&\"!$F$1\"),$S$67+$C$4,0)","v":0},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B70&\"!$H$1\"),$S$67+$C$4,0)","v":3.94},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B70&\"!$M$1\"),$S$67+$C$4,0)","v":0}]
[null,"GAw",0,0,0,0,0,0,0,5.01,0,5.01,0,null,null,null,0.63,0,0,23.55,24.18,0,0,0.63,0.27]
[null,"GHw",0,0,0,0,0,0,0,231.37,0,231.37,0,null,null,null,53.82,0,0,684.38,738.2,0,0,0,0]
[null,"GUw",0,0,0,0,0,0,3.51,0,0,3.51,0,null,null,null,5.75,0,10.41,0,16.16,0,0,5.75,7.65]
[null,"GBw",0,0,0,0,0,0,0.72,12.94,0,13.66,0,null,null,null,6.3000000000000007,0,0,5.95,12.25,0,0,0.94,3.68]
[null,"LIw",0,0,0,0,0,0,0.84,0,0,0.84,0,null,null,null,2.36,0,4,0,6.3599999999999994,0,0,2.36,3.63]
[null,"MAw",0,2,0,0,0,0,0,234.2,0,236.2,0,null,null,null,2.87,0,0,81.290000000000006,84.160000000000011,0,0,2.87,0]
[null,"NIw",0,0,0,0,0,0,2.38,61.76,3.96,68.099999999999994,0,null,null,null,1.4,0,5.78,0,7.18,0,0,1.4,4.92]
[null,"NGw",0,0,0,0,0,0,500,0,0,500,0,null,null,null,86.429999999999993,0,167.46,0,253.89,0,0,73.77,0]
[null,"SEw",0,0,0,0,2.58,0,16,158.16999999999999,26.65,203.4,0,null,null,null,20.990000000000002,0,0,0,20.990000000000002,0,0,5.77,16.38]
[null,"SIw",0,0,0,0,0,0,0.03,0,0,0.03,0,null,null,null,5.21,0,2.23,0,7.4399999999999995,0,0,5.21,0.38]
[null,"TBw",0,0,0,0,0,132,6.01,0,0,138.01,0,null,null,null,25.459999999999997,0,7.74,132,165.2,0,0,3.38,0]
[]
[null,"Total",{"$f":"SUM(C69:C82)","v":0},{"$f":"SUM(D69:D82)","v":2},0,0,115.08,203.39,554.13,807.25999999999988,30.61,1712.4700000000003,0,0,0,0,307.19,0,215.57000000000002,991.17,1513.9300000000003,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Primary Energy",null,null,null,null,null,null,null,null,"CO2 Emissions"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$G$4&\"Primaire\"","v":"BUwPrimaire"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),C97,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":247},4]
[null,"emiss fact kt/PJ",0,96.25,56.126331811263313,0,73.33,74.069999999999993,80.67]
[null,null,{"$f":"RawSEw!D5","v":"Bio"},{"$f":"RawSEw!E5","v":"Coa"},{"$f":"RawSEw!F5","v":"Gas"},{"$f":"RawSEw!G5","v":"Nuc"},{"$f":"RawSEw!H5","v":"Cru"},{"$f":"RawSEw!I5","v":"Die"},{"$f":"RawSEw!J5","v":"HFO"},null,null,"CO2"]
[null,"PJ",{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO",null,null,"kT"]
[null,{"$f":"B69","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B101&\"!$C$1\"),$E$97,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$B101&\"!$C$1\"),$D$97+$C$4,1,1,50))*8.76*3.6/1000","v":6.5724177599999996},0,0,0,0,0.68338512000000007,0,null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C101:I101)","v":50.6183358384}]
[null,{"$f":"B70","v":"CIw"},17.445715200000002,0,139.12610975999999,0,0,2.0413252800000001,0,null,null,7959.8391634895988]
[null,"GAw",0.51908256000000008,0,1.11700512,0,0,0.25039584000000004,0,null,null,81.240219868799983]
[null,"GHw",41.52282048,0,55.704875039999997,0,0,6.5285827200000002,0,null,null,3610.0824220703994]
[null,"GUw",2.6159112000000007,0,0,0,0,0.33207407999999999,0,null,null,24.596727105599996]
[null,"GBw",1.5572476800000001,0,1.1740852800000001,0,0,0.20845296000000002,0,null,null,81.33721074719999]
[null,"LIw",2.7051580800000004,0,1.2456720000000001,0,0,0.14128128000000001,0,null,null,80.379704409600009]
[null,"MAw",1.97919936,0,0,0,0,0.19205423999999999,0,null,null,14.225457556799999]
[null,"NIw",0.87197039999999992,10.11012624,0,0,0,0.1482192,0,null,null,984.0782467439999]
[null,"NGw",107.34696719999999,0,577.61652960000004,0,0,20.6686944,0,null,null,33950.427194208001]
[null,"SEw",12.53934432,20.25683424,0,0,0,1.71650448,0,null,null,2076.8617824336002]
[null,"SIw",11.523885120000001,0,1.82404224,0,0,0.44497295999999992,0,null,null,135.33594714719999]
[null,"TBw",32.715761759999999,0,8.1678239999999985E-2,0,0,1.6345108800000001,0,null,null,125.6525208816]
[]
[null,"Total",{"$f":"SUM(C101:C114)","v":239.91548111999995},{"$f":"SUM(D101:D114)","v":30.366960479999999},777.8899972800001,0,0,34.990453439999996,0,0,0,49174.674932500806]
[]
[]
[null,null,1,{"$f":"C118+1","v":2},{"$f":"D118+1","v":3},4,5,6,{"$f":"H118+1","v":7},{"$f":"I118+1","v":8},{"$f":"J118+1","v":9},{"$f":"K118+1","v":10},{"$f":"L118+1","v":11},{"$f":"M118+1","v":12},{"$f":"N118+1","v":13},{"$f":"O118+1","v":14},{"$f":"P118+1","v":15},{"$f":"Q118+1","v":16},{"$f":"R118+1","v":17},{"$f":"S118+1","v":18},19]
[null,null,"Cost Summary"]
[null,null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl. impr/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter",{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$14\"),0,R$118)","v":"LumpInv.Dom.Trans"},"LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,"million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $",{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$14\"),1,R$118)","v":"million $"},"million $","million $","million $"]
[null,{"$f":"B101","v":"BUw"},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$15\"),$C$4-3,C$118)","v":60.421317153933188},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$15\"),$C$4-3,D$118)","v":229.81803395005574},33.112190000000005,0,323.35154110398889,70.050825696000004,14.190427337497956,103.37384154607865,36.127070252819067,407.59279413748686,339.20000000000005,1399.880794312342,159.80374364296142,252.08892801592526,184.91820594000001,35.619739958735401,0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$15\"),$C$4-3,T$118)","v":472.62687391466068},474.83956543074646]
[null,{"$f":"B102","v":"CIw"},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B123&\"!$s$15\"),$C$4-3,C$118)","v":145.96438012950307},653.93697612162896,1621.5864399999998,0,2421.4877962511318,364.27296014999996,13.150660943240684,29.917007280423476,1144.5597068285088,2798.9114173443727,1716.1,981.45138266784443,112.03782907167174,491.79655835465019,105.19586616000004,63.739671342620099,0,660.73209585727034,1684.2687177962875]
[null,"GAw",13.673007582799574,61.423083207850347,24.006440000000001,0,99.102530790649922,30.263181197999998,5.8140729329676955,73.040517194880039,9.251490461669416,135.17978492161762,123.30000000000001,1613.6967693011211,184.21195996588142,12.166125896925012,61.894396999999998,3.8502841804174013,0,77.910807077342412,198.96881165482824]
[null,"GHw",378.01554270179525,1363.885532096094,949.12906999999996,0,2691.0301447978895,654.46777045199997,14.391687234799079,1055.0977940641656,0,3359.8896024846886,3369.7,1310.201916060437,149.56642877402248,561.85160654122558,1796.9650579999998,118.32831536449046,0,2477.1449799057159,4414.9873965488541]
[null,"GUw",35.211259339981474,828.71985165924889,13.71261,0,877.64372099923048,163.35316390200003,30.02165005640984,0,562.2593328079588,1071.0185349576404,870.9,584.17637174151071,66.686800427113099,4.8930453000000034,43.31467118000004,33.244818824969606,4.07,85.522535304969637,508.75920214968164]
[null,"GBw",11.181210205379989,56.689352558931645,25.123189999999994,0,92.993752764311623,32.226236753999999,12.466193912100424,165.79827343619303,62.782927145504082,137.68618343041206,144.69999999999999,1663.452174990332,189.89180079798311,32.426789245950033,21.102269999999997,10.404520214025348,0,63.933579459975377,240.70152972110102]
[null,"LIw",12.064791860180113,158.73730449925782,25.863520000000001,0,196.66561635943793,46.366912140000011,16.811848961114841,68.912039576360073,29.917007280423476,259.84437746055278,261.5,1142.789329852732,130.45540295122512,1.1709852000000009,16.747676000000013,12.195246986107765,0,30.113908186107778,298.83940975648937]
[null,"MAw",59.142727070692331,237.58846129306755,9.502559999999999,0,306.2337483637599,109.69015112999999,16.308469992466478,190.19907952884611,1.8502980923338834,432.23236948622639,536.1,1157.5846874141737,132.14437070938055,568.72388923350059,122.50120600000001,42.929343931298007,4.07,738.2244391647987,620.58115092273863]
[null,"NIw",33.999026611286851,176.35408259128567,59.574689999999997,0,269.92779920257254,53.577258942,0,18.144485667949141,0,323.50505814457256,254.5,1342.4343568271972,153.24593114465722,160.19248894880016,22.809534440000022,20.685201903414104,0,203.68722529221429,341.6495438125217]
[null,"NGw",1108.8722222129531,6557.8395779455832,7144.82125,0,14811.533050158536,3575.1226962300011,0,0,631.11355056893353,18386.655746388536,15518.599999999999,1144.1458762916502,130.61025985064501,697.01500000000055,692.58168408000063,453.8470632170206,0,1843.4437472970217,17755.542195819602]
[null,"SEw",136.54322967468008,523.33114059653019,176.04534000000001,0,835.91971027121031,180.52287340199996,14.93495142227477,125.10327976792468,14.582661840206418,1031.377535095485,919.6,1241.733528733366,141.75040282344361,455.70024177522544,14.522981,121.8597686481265,0,592.08299142335193,1141.8981530232033]
[null,"SIw",35.051390745622626,320.19554955365857,56.179740000000002,0,411.42668029928114,115.77262690799999,15.049105669263334,72.786101207184146,0.17346544615630158,542.24841287654442,699.4,879.12646359389805,100.35690223674635,4.1820900000000029E-2,12.031295540000007,6.9054432035822524,0,18.978559643582258,614.86104863757225]
[]
[null,"Total",{"$f":"SUM(C122:C135)","v":2133.5019692838705},{"$f":"SUM(D122:D135)","v":11647.446145337093},10236.821620000001,0,24017.769734620964,{"$f":"SUM(H122:H135)","v":5622.5125496340024},157.26512558220364,2515.3414841709891,2515.3414841709891,29797.547409837163,25766.699999999997]
[null,null,null,null,null,null,null,"hydro",4]
[null,null,"Projects Count",null,null,null,null,"solarpv",9]
[null,null,null,{"$f":"$G$4&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D139,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":313},null,"char",8]
[null,"Tech type",1,{"$f":"C140+1","v":2},{"$f":"D140+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AG140+1","v":32},{"$f":"AH140+1","v":33},{"$f":"AI140+1","v":34},{"$f":"AJ140+1","v":35},{"$f":"AK140+1","v":36},{"$f":"AL140+1","v":37},{"$f":"AM140+1","v":38},{"$f":"AN140+1","v":39},{"$f":"AO140+1","v":40},{"$f":"AP140+1","v":41},{"$f":"AQ140+1","v":42},{"$f":"AR140+1","v":43},{"$f":"AS140+1","v":44},{"$f":"AT140+1","v":45},{"$f":"AU140+1","v":46},{"$f":"AV140+1","v":47}]
[null,{"$f":"B122","v":"BUw"},{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B141&\"!$C$1\"),$E$139+2,C$140),3,$H$139)","v":"rans"},{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B141&\"!$C$1\"),$E$139+2,D$140),3,$H$139)","v":"ist"},{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B141&\"!$C$1\"),$E$139+2,E$140),3,$H$139)","v":"ODSNUind"},"istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","",{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B141&\"!$C$1\"),$E$139+2,AH$140),3,$H$139)","v":""},"","","","","","","","","","","","","","",""]
[null,{"$f":"B123","v":"CIw"},{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B142&\"!$C$1\"),$E$139+2,C$140),3,$H$139)","v":"rans"},"ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GAw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GHw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GBw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"LIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"MAw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"NIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"NGw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb",{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B150&\"!$C$1\"),$E$139+2,N$140),3,$H$139)","v":"SOLNUPVr"},"SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SEw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"TBw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Criteria",{"$f":"D154","v":"HYDN"},"SOLNUPVst"]
[null,{"$f":"B141","v":"BUw"},{"$f":"IF(C141=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(O141=$C$155,1,0)","v":0},{"$f":"IF(P141=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH141=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR141=$C$155,1,0)","v":0},0,0,0,0,0]
[null,{"$f":"B142","v":"CIw"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH142=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR142=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"GAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH143=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR143=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"GHw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH144=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR144=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"GUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH145=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR145=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"GBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH146=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR146=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"LIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH147=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR147=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"MAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH148=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR148=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"NIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH149=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR149=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"SEw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH151=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR151=$C$155,1,0)","v":0},0,0,0,0,0]
[null,{"$f":"B152","v":"SIw"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH152=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR152=$C$155,1,0)","v":0},0,0,0,0,0]
[null,{"$f":"B153","v":"TBw"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH153=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR153=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"Capacity (MW)",null,{"$f":"D139","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D169,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":313}]
[null,{"$f":"B156","v":"BUw"},null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B170&\"!$C$1\"),$E$169+$C$4,D$140)","v":109.2},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B170&\"!$C$1\"),$E$169+$C$4,E$140)","v":0},4.21,0.63,24.26,0,0,0,183.58,2.84,0,14.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B170&\"!$C$1\"),$E$169+$C$4,AH$140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B157","v":"CIw"},null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B171&\"!$C$1\"),$E$169+$C$4,D$140)","v":637.6},0,8.9499999999999993,1.57,62.38,0,0,0,996.82,8.7799999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAw",null,39.700000000000003,0,3.44,0.22,5.83,0,0.23,0.88,67.430000000000007,1.05,0,4.5199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHw",null,1252,0,63.9,2.29,0.5,0,24.22,52.19,1677.33,30.83,0,266.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GBw",null,76,0,4.47,0.13,0.82,0,2.8,0.48,57.91,0.93,0.26,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LIw",null,199.5,0,2.39,0.42,16.68,0,0,0,41.04,0.3,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAw",null,309.7,0,10.4,0.97,33.729999999999997,0,0,0,164.74,0,14.04,2.5299999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NIw",null,108.13,0.17,2.66,0.47,18.57,0,0,0,124.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NGw",null,6603.7,0,162.13999999999999,28.53,1130.04,0,0,0,7517.86,76.34,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B179&\"!$C$1\"),$E$169+$C$4,N$140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SEw",null,390.3,0,13.37,1.35,47.78,0,0,0,459.44,7.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B167","v":"SIw"},null,567.27,2.73,6.22,0.94,36.44,0,0,0,78.98,0,6.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B168","v":"TBw"},null,376.03,0.37,5.28,0.93,36.79,0,0,0,556.64,7.2,0,29.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity Count",null,"Criteria",10]
[null,{"$f":"B171","v":"CIw"},{"$f":"SUM(D186:AG186)","v":0},{"$f":"(D171>$E$184)*D157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SEw",0,{"$f":"(D180>$E$184)*D166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH180>$E$184)*AH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SIw",{"$f":"SUM(D196:AG196)","v":0},{"$f":"(D181>$E$184)*D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH181>$E$184)*AH167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TBw",0,{"$f":"(D182>$E$184)*D168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH182>$E$184)*AH168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C185:C197)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"hydro",4]
[null,null,"Distributed Gen",null,null,null,null,"solarpv",15]
[null,null,null,{"$f":"$G$4&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$601\"),D203,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$601\"))","v":445},null,"char",{"$f":"I202","v":15}]
[null,"Tech type",1,{"$f":"C204+1","v":2},{"$f":"D204+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AG204+1","v":32},{"$f":"AH204+1","v":33},{"$f":"AI204+1","v":34},{"$f":"AJ204+1","v":35},{"$f":"AK204+1","v":36},{"$f":"AL204+1","v":37},{"$f":"AM204+1","v":38},{"$f":"AN204+1","v":39},{"$f":"AO204+1","v":40},{"$f":"AP204+1","v":41},{"$f":"AQ204+1","v":42},{"$f":"AR204+1","v":43},{"$f":"AS204+1","v":44},{"$f":"AT204+1","v":45},{"$f":"AU204+1","v":46},{"$f":"AV204+1","v":47}]
[null,"CIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"GAw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"GHw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"GUw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"GBw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"LIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"MAw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"NIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"SEw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B196","v":"SIw"},"rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"TBw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"HYDN"]
[null,"Criteria",{"$f":"D220","v":"SOLNUPVst"},"SOLNUPVst"]
[null,{"$f":"B205","v":"BUw"},{"$f":"IF(C205=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CIw",{"$f":"IF(C206=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAw",{"$f":"IF(C207=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHw",{"$f":"IF(C208=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GBw",{"$f":"IF(C210=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LIw",{"$f":"IF(C211=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAw",{"$f":"IF(C212=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NIw",{"$f":"IF(C213=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NGw",{"$f":"IF(C214=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SEw",{"$f":"IF(C215=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SIw",{"$f":"IF(C216=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TBw",{"$f":"IF(C217=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production (Mwyr)",null,{"$f":"D203","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$601\"),D235,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$601\"))","v":445}]
[1,{"$f":"B221","v":"BUw"},null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B236&\"!$C$1\"),$E$235+$C$4,D$140)","v":9.77},0,2.2200000000000002,2.5,6.03,0,0,0,5.0199999999999996,6.53,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B236&\"!$C$1\"),$E$235+$C$4,N$140)","v":0},64,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B236&\"!$C$1\"),$E$235+$C$4,X$140)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CIw",null,40.96,0,3.9,3.94,11.92,0,0,0,0,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"GAw",null,1.75,0,0.25,0.63,0,0,0,3.55,0.27,0,0,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"GHw",null,104.84,0,0,0,0,0,0,80.38,0,53.82,0,604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"GUw",null,10.63,0,0,5.75,10.41,0,0,0,7.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"GBw",null,0.11,0,0,0.94,0,0,0,1.95,3.68,5.36,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"LIw",null,0.46,0,0.34,2.36,4,0,0,0,3.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"MAw",null,13.6,0,5.9,2.87,0,0,0,0,0,0,70.12,11.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"NIw",null,5.7,0,0,1.4,5.78,0,0,0,4.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"SEw",null,31.48,0,8.5,5.77,0,0,0,0,16.38,15.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"SIw",null,1.26,0,1.06,5.21,2.23,0,0,0,0.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"TBw",null,27.86,0,2.4300000000000002,3.38,7.74,0,0,0,0,22.08,0,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"total",null,null,{"$f":"SUM(E236:E248)","v":0},{"$f":"SUM(F236:F248)","v":75.850000000000009},108.51999999999998,215.57000000000002,0,0,85.88,41.93,198.67000000000002,70.12,835.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Sum dist mini hydro countries",null,null,null,{"$f":"SUMPRODUCT($A236:$A248,G236:G248)","v":101.70999999999998},203.65,0,0,85.88,41.93]
[null,null,"Share dist mini hydro countries",null,null,null,{"$f":"SUM(H252:L252)/SUM(G252:L252)","v":0.76519611238082041}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H249:L249)/SUM(G249:L249)","v":0.75985837574684667}]
[null,null,null,null,{"$f":"M205","v":"ODSNUurb"},{"$f":"N205","v":"SOLNUPVrt"},null,{"$f":"O205","v":"SOLNUPVst"},{"$f":"P205","v":"SOLNUPVst2"},{"$f":"Q205","v":""}]
[null,null,null,null,{"$f":"G205","v":"ODSNUrur"},"HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban"]
[null,null,null,null,"Grid","Diesel","Mini Hydro (rural)","Solar PV (rooftop)","PV with 1 hr battery","PV with 2 hr battery"]
[1,2,"Burkina","rural",{"$f":"SUMIF($G$205:$Q$205,OFFSET(E$266,$B270,0),OFFSET($G$235,$A270,0,1,11))","v":2.5},6.03,0,0,0,5.0199999999999996]
[{"$f":"A270","v":1},1,null,"urban",6.53,0,0,64,0,0]
[{"$f":"A271+1","v":2},{"$f":"B270","v":2},"Cote d'Ivoire","rural",3.94,11.92,0,0,0,0]
[{"$f":"A272","v":2},{"$f":"B271","v":1},null,"urban",83,0,0,0,0,0]
[{"$f":"A273+1","v":3},2,"Gambia","rural",0.63,0,0,0,3.55,0.27]
[{"$f":"A274","v":3},1,null,"urban",0,0,0,20,0,0]
[{"$f":"A275+1","v":4},2,"Ghana","rural",0,0,0,0,80.38,0]
[{"$f":"A276","v":4},1,null,"urban",53.82,0,0,604,0,0]
[{"$f":"A277+1","v":5},2,"Guinea","rural",5.75,10.41,0,0,0,7.65]
[{"$f":"A278","v":5},1,null,"urban",0,0,0,0,0,0]
[{"$f":"A279+1","v":6},2,"Guinea-Bissau","rural",{"$f":"SUMIF($G$205:$Q$205,OFFSET(E$266,$B280,0),OFFSET($G$235,$A280,0,1,11))","v":0.94},0,0,0,1.95,3.68]
[{"$f":"A280","v":6},1,null,"urban",5.36,0,0,4,0,0]
[{"$f":"A281+1","v":7},2,"Liberia","rural",2.36,4,0,0,0,3.63]
[{"$f":"A282","v":7},1,null,"urban",0,0,0,0,0,0]
[{"$f":"A283+1","v":8},2,"Mali","rural",2.87,0,0,0,0,0]
[{"$f":"A284","v":8},1,null,"urban",0,70.12,0,11.17,0,0]
[{"$f":"A285+1","v":9},2,"Niger","rural",1.4,5.78,0,0,0,4.92]
[{"$f":"A286","v":9},1,null,"urban",0,0,0,0,0,0]
[{"$f":"A287+1","v":10},2,"Nigeria","rural",73.77,167.46,0,0,0,0]
[{"$f":"A288","v":10},1,null,"urban",12.66,0,0,0,0,0]
[{"$f":"A289+1","v":11},2,"Senegal","rural",{"$f":"SUMIF($G$205:$Q$205,OFFSET(E$266,$B290,0),OFFSET($G$235,$A290,0,1,11))","v":5.77},0,0,0,0,16.38]
[{"$f":"A290","v":11},1,null,"urban",15.22,0,0,0,0,0]
[{"$f":"A291+1","v":12},2,"Sierra Leone","rural",5.21,2.23,0,0,0,0.38]
[{"$f":"A292","v":12},1,null,"urban",0,0,0,0,0,0]
[13,2,"Togo/Benin","rural",3.38,7.74,0,0,0,0]
[13,1,null,"urban",22.08,0,0,132,0,0]

{"sheet":"ByProject","index":8,"n_rows":218,"n_cols":84,"rows_kept":218,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[]
[null,null,null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,null,2,{"$f":"VLOOKUP($C$4,OtherParams!$B$29:$E$43,3,FALSE)","v":"CIw"},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"New Generation Capacity Summary"]
[]
[null,null,{"$f":"VLOOKUP($C$4,OtherParams!$B$29:$E$43,4,FALSE)","v":"Cote d'Ivoire"}]
[null,null,null,null,null,null,null,null,null,"Start","End",null,null,null,null,null,null,null,null,null,null,null,"Start","End"]
[null,null,"Centralized",null,null,null,null,null,null,2012,2030,null,null,null,null,null,"De-Centralized",null,null,null,null,null,{"$f":"J9","v":2012},{"$f":"K9","v":2030}]
[null,null,{"$f":"IFERROR(LEFT(CF96,LEN(CF96)-2),\"\")","v":"2013 5e centrale IPP (Bassam)  430MW, Lushann  100MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(CF158,LEN(CF158)-2),\"\")","v":"2012 Diesel/Gasoline 1kW system (Urban) 86MW"}]
[null,null,"2014 Vridi (CIPREL)  222MW, 4e centrale IPP (Abbata)  150MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2014 Small Hydro 25MW, Diesel/Gasoline 1kW system (Urban) 27MW"]
[null,null,"2015 Vridi (CIPREL)  111MW, 4e centrale IPP (Abbata)  150MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 24MW"]
[null,null,"2016 4e centrale IPP (Abbata)  150MW, CCGT 1000MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2016 Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2017 CCGT 319MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 7MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2024 Solar PV (utility) 80MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2018 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 1MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2026 Solar PV (utility) 500MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2019 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2027 AboissoComoé 90MW, Biomass 22MW, Solar PV (utility) 28MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 9MW"]
[null,null,"2028 Boutoubré 156MW, Biomass 327MW, Solar PV (utility) 30MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 38MW"]
[null,null,"2029 Solar PV (utility) 31MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 98MW"]
[null,null,"2030 Tiboto/Cavally(Intl.)partCI50% 113MW, Biomass 71MW, Solar PV (utility) 25MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 3MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 14MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 3MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Diesel/Gasoline 1kW system (Rural) 3MW, Small Hydro 10MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 18MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 11MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 12MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 12MW, Diesel/Gasoline 1kW system (Urban) 83MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,"New Transmission Capacity Summary",null,null,null,null,null,null,"Start","End"]
[null,null,"Dorsale",null,null,null,null,null,null,{"$f":"J9","v":2012},{"$f":"K9","v":2030},null,null,null,null,null,"CLSG",null,null,null,null,null,null,null,null,"OMVG",null,null,null,null,null,null,null,"Hub Intrazonal",null,null,null,"Corridor Nord",null,null,"Dorsale Mediane",null,null,null,"Liberia - Cote D'Ivoire",null,null,"Nigeria - Benin",null,null,null,"Central Africa - Nigeria"]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH185,LEN(TransRaw!$AH185)-2),\"\")","v":"2013 Ghana to Togo/Benin 655MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH214,LEN(TransRaw!$AH214)-2),\"\")","v":"2015 Cote d'Ivoire to Liberia 338MW, Liberia to Guinea 338MW, Liberia to Sierra Leone 303MW, Sierra Leone to Guinea 334MW"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH243,LEN(TransRaw!$AH243)-2),\"\")","v":"2017 Senegal to Guinea 286MW, Senegal to Gambia 341MW, Guinea to Senegal 286MW, Gambia to Senegal 341MW"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH301,LEN(TransRaw!$AH301)-2),\"\")","v":"2012 Mali to Cote d'Ivoire 320MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH272,LEN(TransRaw!$AH272)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH330,LEN(TransRaw!$AH330)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH359,LEN(TransRaw!$AH359)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH388,LEN(TransRaw!$AH388)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH417,LEN(TransRaw!$AH417)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH186,LEN(TransRaw!$AH186)-2),\"\")","v":"2017 Cote d'Ivoire to Ghana 655MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH215,LEN(TransRaw!$AH215)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH244,LEN(TransRaw!$AH244)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH302,LEN(TransRaw!$AH302)-2),\"\")","v":"2013 Ghana to Burkina 332MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH273,LEN(TransRaw!$AH273)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH331,LEN(TransRaw!$AH331)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH360,LEN(TransRaw!$AH360)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH389,LEN(TransRaw!$AH389)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH418,LEN(TransRaw!$AH418)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH187,LEN(TransRaw!$AH187)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH216,LEN(TransRaw!$AH216)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH245,LEN(TransRaw!$AH245)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH303,LEN(TransRaw!$AH303)-2),\"\")","v":"2015 Ghana to Burkina 332MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH274,LEN(TransRaw!$AH274)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH332,LEN(TransRaw!$AH332)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH361,LEN(TransRaw!$AH361)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH390,LEN(TransRaw!$AH390)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH419,LEN(TransRaw!$AH419)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH188,LEN(TransRaw!$AH188)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH217,LEN(TransRaw!$AH217)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH246,LEN(TransRaw!$AH246)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH304,LEN(TransRaw!$AH304)-2),\"\")","v":"2016 Guinea to Mali 95MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH275,LEN(TransRaw!$AH275)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH333,LEN(TransRaw!$AH333)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH362,LEN(TransRaw!$AH362)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH391,LEN(TransRaw!$AH391)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH420,LEN(TransRaw!$AH420)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH189,LEN(TransRaw!$AH189)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH218,LEN(TransRaw!$AH218)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH247,LEN(TransRaw!$AH247)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH305,LEN(TransRaw!$AH305)-2),\"\")","v":"2030 Guinea to Mali 22MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH276,LEN(TransRaw!$AH276)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH334,LEN(TransRaw!$AH334)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH363,LEN(TransRaw!$AH363)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH392,LEN(TransRaw!$AH392)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH421,LEN(TransRaw!$AH421)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH190,LEN(TransRaw!$AH190)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH219,LEN(TransRaw!$AH219)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH248,LEN(TransRaw!$AH248)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH306,LEN(TransRaw!$AH306)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH277,LEN(TransRaw!$AH277)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH335,LEN(TransRaw!$AH335)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH364,LEN(TransRaw!$AH364)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH393,LEN(TransRaw!$AH393)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH422,LEN(TransRaw!$AH422)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH191,LEN(TransRaw!$AH191)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH220,LEN(TransRaw!$AH220)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH249,LEN(TransRaw!$AH249)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH307,LEN(TransRaw!$AH307)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH278,LEN(TransRaw!$AH278)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH336,LEN(TransRaw!$AH336)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH365,LEN(TransRaw!$AH365)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH394,LEN(TransRaw!$AH394)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH423,LEN(TransRaw!$AH423)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH192,LEN(TransRaw!$AH192)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH221,LEN(TransRaw!$AH221)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH250,LEN(TransRaw!$AH250)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH308,LEN(TransRaw!$AH308)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH279,LEN(TransRaw!$AH279)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH337,LEN(TransRaw!$AH337)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH366,LEN(TransRaw!$AH366)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH395,LEN(TransRaw!$AH395)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH424,LEN(TransRaw!$AH424)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH193,LEN(TransRaw!$AH193)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH222,LEN(TransRaw!$AH222)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH251,LEN(TransRaw!$AH251)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH309,LEN(TransRaw!$AH309)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH280,LEN(TransRaw!$AH280)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH338,LEN(TransRaw!$AH338)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH367,LEN(TransRaw!$AH367)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH396,LEN(TransRaw!$AH396)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH425,LEN(TransRaw!$AH425)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH194,LEN(TransRaw!$AH194)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH223,LEN(TransRaw!$AH223)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH252,LEN(TransRaw!$AH252)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH310,LEN(TransRaw!$AH310)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH281,LEN(TransRaw!$AH281)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH339,LEN(TransRaw!$AH339)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH368,LEN(TransRaw!$AH368)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH397,LEN(TransRaw!$AH397)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH426,LEN(TransRaw!$AH426)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH195,LEN(TransRaw!$AH195)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH224,LEN(TransRaw!$AH224)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH253,LEN(TransRaw!$AH253)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH311,LEN(TransRaw!$AH311)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH282,LEN(TransRaw!$AH282)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH340,LEN(TransRaw!$AH340)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH369,LEN(TransRaw!$AH369)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH398,LEN(TransRaw!$AH398)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH427,LEN(TransRaw!$AH427)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH196,LEN(TransRaw!$AH196)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH225,LEN(TransRaw!$AH225)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH254,LEN(TransRaw!$AH254)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH312,LEN(TransRaw!$AH312)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH283,LEN(TransRaw!$AH283)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH341,LEN(TransRaw!$AH341)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH370,LEN(TransRaw!$AH370)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH399,LEN(TransRaw!$AH399)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH428,LEN(TransRaw!$AH428)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH197,LEN(TransRaw!$AH197)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH226,LEN(TransRaw!$AH226)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH255,LEN(TransRaw!$AH255)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH313,LEN(TransRaw!$AH313)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH284,LEN(TransRaw!$AH284)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH342,LEN(TransRaw!$AH342)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH371,LEN(TransRaw!$AH371)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH400,LEN(TransRaw!$AH400)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH429,LEN(TransRaw!$AH429)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH314,LEN(TransRaw!$AH314)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH285,LEN(TransRaw!$AH285)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH343,LEN(TransRaw!$AH343)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH372,LEN(TransRaw!$AH372)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH401,LEN(TransRaw!$AH401)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH430,LEN(TransRaw!$AH430)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH315,LEN(TransRaw!$AH315)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH286,LEN(TransRaw!$AH286)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH344,LEN(TransRaw!$AH344)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH373,LEN(TransRaw!$AH373)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH402,LEN(TransRaw!$AH402)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH431,LEN(TransRaw!$AH431)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH316,LEN(TransRaw!$AH316)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH287,LEN(TransRaw!$AH287)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH345,LEN(TransRaw!$AH345)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH374,LEN(TransRaw!$AH374)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH403,LEN(TransRaw!$AH403)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH432,LEN(TransRaw!$AH432)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH317,LEN(TransRaw!$AH317)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH288,LEN(TransRaw!$AH288)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH346,LEN(TransRaw!$AH346)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH375,LEN(TransRaw!$AH375)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH404,LEN(TransRaw!$AH404)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH433,LEN(TransRaw!$AH433)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH318,LEN(TransRaw!$AH318)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH289,LEN(TransRaw!$AH289)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH347,LEN(TransRaw!$AH347)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH376,LEN(TransRaw!$AH376)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH405,LEN(TransRaw!$AH405)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH434,LEN(TransRaw!$AH434)-2),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"New Capacity (Centralized Generation)"]
[null,"Cent.",{"$f":"$D$4&\"SecNewCap\"","v":"CIwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$D$4&\"!$A$12:$A$540\"),C64,INDIRECT(\"Raw\"&$D$4&\"!$B$12:$B$540\"))","v":412},1]
[]
[2,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A66,C$1)","v":"IMIelc"},"EBZ","EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+A67,0)","v":2010},{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,C$1),0)","v":0},28,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,M$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A67+1","v":5},2011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,2013,0,0,0,0,0,0,0,0,0,0,0,0,430,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,2014,0,0,0,0,0,0,0,0,0,0,222,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2015,0,0,0,0,0,0,0,0,0,0,111,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,2016,0,0,0,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,319,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,2020,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,C$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,M$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80,0,0,0,0,0,0,0,0,0,0,0,0]
[19,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,0,0,0,0,0,0]
[21,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90,0,0,0,0,0,0,0,0,0,0,0,0,22,0,0,28,0,0,0,0,0,0,0,0,0,0,0,0]
[22,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156,0,0,0,0,0,0,0,0,0,0,327,0,0,30,0,0,0,0,0,0,0,0,0,0,0,0]
[23,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,0,0,0,0,0,0,0,0,0,0,0,0]
[24,2030,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,C$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,M$1),0)","v":0},0,0,0,0,0,0,0,0,113,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,W$1),0)","v":0},0,0,0,0,0,0,0,71,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,AG$1),0)","v":0},25,0,0,0,0,0,0,0,0,0,0,0,0]
[25,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39,0,0,6,0,0,0,0,0,0,0,0,0,0,0,0]
[26,2040,0,0,0,0,0,0,0,0,0,0,0,46,0,0,0,0,12,0,0,0,0,0,0,0,6,0,0,0,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,2050,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,232,0,0,0,7,0,0,108,0,51,0,0,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unserved",{"$f":"IFERROR(VLOOKUP($D$4&E95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&F95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&G95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&H95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&I95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&J95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&K95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&L95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&M95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Vridi (CIPREL) "},{"$f":"IFERROR(VLOOKUP($D$4&N95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"4e centrale IPP (Abbata) "},{"$f":"IFERROR(VLOOKUP($D$4&O95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"5e centrale IPP (Bassam) "},{"$f":"IFERROR(VLOOKUP($D$4&P95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Lushann "},{"$f":"IFERROR(VLOOKUP($D$4&Q95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Soubre"},{"$f":"IFERROR(VLOOKUP($D$4&R95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"AboissoComoé"},{"$f":"IFERROR(VLOOKUP($D$4&S95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"GriboPopoli"},{"$f":"IFERROR(VLOOKUP($D$4&T95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Boutoubré"},{"$f":"IFERROR(VLOOKUP($D$4&U95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Louga"},{"$f":"IFERROR(VLOOKUP($D$4&V95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Tiboto/Cavally(Intl.)partCI50%"},{"$f":"IFERROR(VLOOKUP($D$4&W95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Tiassalé"},{"$f":"IFERROR(VLOOKUP($D$4&X95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel Centralized"},{"$f":"IFERROR(VLOOKUP($D$4&Y95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"HFO"},{"$f":"IFERROR(VLOOKUP($D$4&Z95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"OCGT"},{"$f":"IFERROR(VLOOKUP($D$4&AA95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"CCGT"},{"$f":"IFERROR(VLOOKUP($D$4&AB95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Supercritical coal"},{"$f":"IFERROR(VLOOKUP($D$4&AC95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"CCGT Associated Gas"},{"$f":"IFERROR(VLOOKUP($D$4&AD95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Hydro"},{"$f":"IFERROR(VLOOKUP($D$4&AE95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Biomass"},{"$f":"IFERROR(VLOOKUP($D$4&AF95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Bulk Wind (20% CF)"},{"$f":"IFERROR(VLOOKUP($D$4&AG95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Bulk Wind (30% CF)"},{"$f":"IFERROR(VLOOKUP($D$4&AH95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar PV (utility)"},{"$f":"IFERROR(VLOOKUP($D$4&AI95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar thermal no storage"},{"$f":"IFERROR(VLOOKUP($D$4&AJ95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar thermal with Storage"},{"$f":"IFERROR(VLOOKUP($D$4&AK95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AL95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AM95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AN95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AO95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AP95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AQ95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AR95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AS95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AT95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},null,null,"Project #"]
[null,{"$f":"B66","v":0},"IMIelc","EBZ","EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,null,null,1,{"$f":"AW95+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,{"$f":"AW95","v":1},2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,null,null,null,"Summary"]
[null,{"$f":"B67","v":2010},{"$f":"IF(C67,1,0)","v":0},{"$f":"IF(AND(D67>0,D94<>\"\"),C96+1,C96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$AU$122-AU96+1","v":27},{"$f":"IFERROR(HLOOKUP(AW$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":2},{"$f":"IFERROR(HLOOKUP(AX$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},null,{"$f":"IF(BK96=\"\",\"\",B96&\" \")","v":"2010 "},{"$f":"IFERROR(OFFSET($B$94,0,AW96)&\" \"&OFFSET($B67,0,AW96)& \"MW, \",\"\")","v":"Unserved 28MW, "},{"$f":"IFERROR(OFFSET($B$94,0,AX96)&\" \"&OFFSET($B67,0,AX96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,AY96)&\" \"&OFFSET($B67,0,AY96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,AZ96)&\" \"&OFFSET($B67,0,AZ96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BA96)&\" \"&OFFSET($B67,0,BA96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BB96)&\" \"&OFFSET($B67,0,BB96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BC96)&\" \"&OFFSET($B67,0,BC96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BD96)&\" \"&OFFSET($B67,0,BD96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BE96)&\" \"&OFFSET($B67,0,BE96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BF96)&\" \"&OFFSET($B67,0,BF96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BG96)&\" \"&OFFSET($B67,0,BG96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BH96)&\" \"&OFFSET($B67,0,BH96)& \"MW, \",\"\")","v":""},{"$f":"IF(BX96<>\"\",1,0)","v":0},{"$f":"IF(OR(B96<$J$9,B96>$K$9),\"\",BJ96&BK96&BL96&BM96&BN96&BO96&BP96&BQ96&BR96&BS96&BT96&BU96&BV96)","v":""},null,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(CE96,$BW$96:$BX$119,2,FALSE),\"\")","v":"2013 5e centrale IPP (Bassam)  430MW, Lushann  100MW, "}]
[null,2011,0,{"$f":"IF(AND(D68>0,D95<>\"\"),C97+1,C97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU96+1","v":2},26,{"$f":"IFERROR(HLOOKUP(AW$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",{"$f":"IF(BX97<>\"\",BW96+1,BW96)","v":0},"",null,null,null,null,null,null,{"$f":"CE96+1","v":2},"2014 Vridi (CIPREL)  222MW, 4e centrale IPP (Abbata)  150MW, "]
[null,2012,0,{"$f":"IF(AND(D69>0,D96<>\"\"),C98+1,C98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,25,{"$f":"IFERROR(HLOOKUP(AW$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",0,"",null,null,null,null,null,null,3,"2015 Vridi (CIPREL)  111MW, 4e centrale IPP (Abbata)  150MW, "]
[null,2013,0,{"$f":"IF(AND(D70>0,D97<>\"\"),C99+1,C99)","v":0},0,0,0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,4,24,{"$f":"IFERROR(HLOOKUP(AW$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":13},{"$f":"IFERROR(HLOOKUP(AX$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":14},{"$f":"IFERROR(HLOOKUP(AY$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},null,"2013 ","5e centrale IPP (Bassam)  430MW, ","Lushann  100MW, ","","","","","","","","","","",1,"2013 5e centrale IPP (Bassam)  430MW, Lushann  100MW, ",null,null,null,null,null,null,4,"2016 4e centrale IPP (Abbata)  150MW, CCGT 1000MW, "]
[null,2014,0,{"$f":"IF(AND(D71>0,D98<>\"\"),C100+1,C100)","v":0},0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,5,23,{"$f":"IFERROR(HLOOKUP(AW$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AX$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AY$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},null,"2014 ","Vridi (CIPREL)  222MW, ","4e centrale IPP (Abbata)  150MW, ","","","","","","","","","","",2,"2014 Vridi (CIPREL)  222MW, 4e centrale IPP (Abbata)  150MW, ",null,null,null,null,null,null,5,"2017 CCGT 319MW, "]
[null,2015,0,{"$f":"IF(AND(D72>0,D99<>\"\"),C101+1,C101)","v":0},0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,6,22,{"$f":"IFERROR(HLOOKUP(AW$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AX$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AY$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},null,"2015 ","Vridi (CIPREL)  111MW, ","4e centrale IPP (Abbata)  150MW, ","","","","","","","","","","",3,"2015 Vridi (CIPREL)  111MW, 4e centrale IPP (Abbata)  150MW, ",null,null,null,null,null,null,6,"2024 Solar PV (utility) 80MW, "]
[null,2016,0,{"$f":"IF(AND(D73>0,D100<>\"\"),C102+1,C102)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,7,21,{"$f":"IFERROR(HLOOKUP(AW$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},null,"2016 ","4e centrale IPP (Abbata)  150MW, ","CCGT 1000MW, ","","","","","","","","","","",4,"2016 4e centrale IPP (Abbata)  150MW, CCGT 1000MW, ",null,null,null,null,null,null,7,"2026 Solar PV (utility) 500MW, "]
[null,2017,0,{"$f":"IF(AND(D74>0,D101<>\"\"),C103+1,C103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,8,20,{"$f":"IFERROR(HLOOKUP(AW$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AX$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},null,"2017 ","CCGT 319MW, ","","","","","","","","","","","",5,"2017 CCGT 319MW, ",null,null,null,null,null,null,8,"2027 AboissoComoé 90MW, Biomass 22MW, Solar PV (utility) 28MW, "]
[null,2018,0,{"$f":"IF(AND(D75>0,D102<>\"\"),C104+1,C104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,19,{"$f":"IFERROR(HLOOKUP(AW$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,9,"2028 Boutoubré 156MW, Biomass 327MW, Solar PV (utility) 30MW, "]
[null,2019,0,{"$f":"IF(AND(D76>0,D103<>\"\"),C105+1,C105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,18,{"$f":"IFERROR(HLOOKUP(AW$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,10,"2029 Solar PV (utility) 31MW, "]
[null,2020,0,{"$f":"IF(AND(D77>0,D104<>\"\"),C106+1,C106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11,17,{"$f":"IFERROR(HLOOKUP(AW$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,11,"2030 Tiboto/Cavally(Intl.)partCI50% 113MW, Biomass 71MW, Solar PV (utility) 25MW, "]
[null,2021,0,{"$f":"IF(AND(D78>0,D105<>\"\"),C107+1,C107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,16,{"$f":"IFERROR(HLOOKUP(AW$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,12,""]
[null,2022,0,{"$f":"IF(AND(D79>0,D106<>\"\"),C108+1,C108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13,15,{"$f":"IFERROR(HLOOKUP(AW$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,13,""]
[null,2023,0,{"$f":"IF(AND(D80>0,D107<>\"\"),C109+1,C109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14,14,{"$f":"IFERROR(HLOOKUP(AW$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,14,""]
[null,2024,0,{"$f":"IF(AND(D81>0,D108<>\"\"),C110+1,C110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,15,13,{"$f":"IFERROR(HLOOKUP(AW$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AX$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},null,"2024 ","Solar PV (utility) 80MW, ","","","","","","","","","","","",6,"2024 Solar PV (utility) 80MW, ",null,null,null,null,null,null,15,""]
[null,2025,0,{"$f":"IF(AND(D82>0,D109<>\"\"),C111+1,C111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16,12,{"$f":"IFERROR(HLOOKUP(AW$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",6,"",null,null,null,null,null,null,16,""]
[null,2026,0,{"$f":"IF(AND(D83>0,D110<>\"\"),C112+1,C112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,17,11,{"$f":"IFERROR(HLOOKUP(AW$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AX$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},null,"2026 ","Solar PV (utility) 500MW, ","","","","","","","","","","","",7,"2026 Solar PV (utility) 500MW, ",null,null,null,null,null,null,17,""]
[null,2027,0,{"$f":"IF(AND(D84>0,D111<>\"\"),C113+1,C113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,18,10,{"$f":"IFERROR(HLOOKUP(AW$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":16},{"$f":"IFERROR(HLOOKUP(AX$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":29},{"$f":"IFERROR(HLOOKUP(AY$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AZ$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},null,"2027 ","AboissoComoé 90MW, ","Biomass 22MW, ","Solar PV (utility) 28MW, ","","","","","","","","","",8,"2027 AboissoComoé 90MW, Biomass 22MW, Solar PV (utility) 28MW, ",null,null,null,null,null,null,18,""]
[null,2028,0,{"$f":"IF(AND(D85>0,D112<>\"\"),C114+1,C114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,19,9,{"$f":"IFERROR(HLOOKUP(AW$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":18},{"$f":"IFERROR(HLOOKUP(AX$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":29},{"$f":"IFERROR(HLOOKUP(AY$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AZ$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},null,"2028 ","Boutoubré 156MW, ","Biomass 327MW, ","Solar PV (utility) 30MW, ","","","","","","","","","",9,"2028 Boutoubré 156MW, Biomass 327MW, Solar PV (utility) 30MW, ",null,null,null,null,null,null,19,""]
[null,2029,0,{"$f":"IF(AND(D86>0,D113<>\"\"),C115+1,C115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,20,8,{"$f":"IFERROR(HLOOKUP(AW$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AX$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},null,"2029 ","Solar PV (utility) 31MW, ","","","","","","","","","","","",10,"2029 Solar PV (utility) 31MW, ",null,null,null,null,null,null,20,""]
[null,2030,0,{"$f":"IF(AND(D87>0,D114<>\"\"),C116+1,C116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,21,7,{"$f":"IFERROR(HLOOKUP(AW$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":20},{"$f":"IFERROR(HLOOKUP(AX$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":29},{"$f":"IFERROR(HLOOKUP(AY$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AZ$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},null,"2030 ","Tiboto/Cavally(Intl.)partCI50% 113MW, ","Biomass 71MW, ","Solar PV (utility) 25MW, ","","","","","","","","","",11,"2030 Tiboto/Cavally(Intl.)partCI50% 113MW, Biomass 71MW, Solar PV (utility) 25MW, ",null,null,null,null,null,null,21,""]
[null,2031,0,{"$f":"IF(AND(D88>0,D115<>\"\"),C117+1,C117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,22,6,{"$f":"IFERROR(HLOOKUP(AW$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":29},{"$f":"IFERROR(HLOOKUP(AX$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AY$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},null,"2031 ","Biomass 39MW, ","Solar PV (utility) 6MW, ","","","","","","","","","","",11,"",null,null,null,null,null,null,22,""]
[null,2040,0,{"$f":"IF(AND(D89>0,D116<>\"\"),C118+1,C118)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,23,5,{"$f":"IFERROR(HLOOKUP(AW$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":17},{"$f":"IFERROR(HLOOKUP(AY$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AZ$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":29},{"$f":"IFERROR(HLOOKUP(BA$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},null,"2040 ","4e centrale IPP (Abbata)  46MW, ","GriboPopoli 12MW, ","CCGT 6MW, ","Biomass 77MW, ","","","","","","","","",11,"",null,null,null,null,null,null,23,""]
[null,2050,0,{"$f":"IF(AND(D90>0,D117<>\"\"),C119+1,C119)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,3,3,3,4,4,5,5,5,5,5,5,5,5,5,5,5,24,4,{"$f":"IFERROR(HLOOKUP(AW$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":29},{"$f":"IFERROR(HLOOKUP(AZ$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(BA$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":34},{"$f":"IFERROR(HLOOKUP(BB$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},null,"2050 ","4e centrale IPP (Abbata)  2MW, ","CCGT 232MW, ","Biomass 7MW, ","Solar PV (utility) 108MW, ","Solar thermal with Storage 51MW, ","","","","","","","",11,"",null,null,null,null,null,null,24,""]
[null,0,0,{"$f":"IF(AND(D91>0,D118<>\"\"),C120+1,C120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,3,{"$f":"IFERROR(HLOOKUP(AW$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""}]
[null,0,0,{"$f":"IF(AND(D92>0,D119<>\"\"),C121+1,C121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,2,{"$f":"IFERROR(HLOOKUP(AW$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""}]
[null,null,{"$f":"C1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,27]
[]
[]
[null,"New Capacity (Distributed Generation)"]
[null,"Cent.",{"$f":"$D$4&\"TerNewCap\"","v":"CIwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$D$4&\"!$A$12:$A$540\"),C126,INDIRECT(\"Raw\"&$D$4&\"!$B$12:$B$540\"))","v":445},1]
[]
[2,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A128,C$1)","v":"ETrans"},"EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+A129,0)","v":2010},{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,C$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,M$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A129+1","v":5},2011,6,8,0,0,6,0,0,0,0,0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,2012,0,31,0,0,0,0,0,0,0,0,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,2013,162,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,2014,64,27,0,0,0,25,0,0,0,18,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2015,77,31,0,0,0,3,0,0,0,50,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,2016,71,33,0,0,0,8,0,0,0,48,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,2017,73,35,0,0,1,7,0,0,0,48,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2018,78,38,0,0,5,1,0,0,0,47,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,2019,78,41,0,0,2,5,0,0,0,47,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,2020,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,C$1),0)","v":81},45,0,1,1,3,0,0,0,46,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,M$1),0)","v":9},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,2021,85,29,0,0,7,11,0,0,0,57,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,2022,90,31,0,3,2,8,0,0,0,58,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,2023,97,33,0,6,2,3,0,0,0,71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,2024,118,34,0,0,2,14,0,0,0,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,2025,147,36,0,7,2,3,0,0,0,95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,2026,145,38,0,3,3,10,0,0,0,96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,2027,144,40,0,0,4,18,0,0,0,97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,2028,151,42,0,4,7,11,0,0,0,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,2029,153,44,0,4,5,12,0,0,0,99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,2030,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,C$1),0)","v":35},41,0,4,4,12,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,M$1),0)","v":83},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,2031,8,9,0,1,4,1,0,0,0,0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,2040,67,52,0,3,6,11,0,0,0,17,6,0,427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,2050,194,89,0,10,10,7,0,0,6,95,13,0,215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IFERROR(VLOOKUP($D$4&D157,TechCosts!$D$6:$M$466,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&E157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel 100 kW system (industry)"},{"$f":"IFERROR(VLOOKUP($D$4&F157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&G157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"IFERROR(VLOOKUP($D$4&H157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Small Hydro"},{"$f":"IFERROR(VLOOKUP($D$4&I157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar PV (roof top - rural)"},{"$f":"IFERROR(VLOOKUP($D$4&J157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"PV with 1h Battery (roof top - rural)"},{"$f":"IFERROR(VLOOKUP($D$4&K157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"PV with 2h Battery (roof top - rural)"},{"$f":"IFERROR(VLOOKUP($D$4&L157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&M157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"IFERROR(VLOOKUP($D$4&N157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar PV (roof top)"},{"$f":"IFERROR(VLOOKUP($D$4&O157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Rooftop PV with 1h Battery"},{"$f":"IFERROR(VLOOKUP($D$4&P157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Rooftop PV with 2h Battery"},{"$f":"IFERROR(VLOOKUP($D$4&Q157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&R157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&S157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&T157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&U157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&V157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&W157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&X157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&Y157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&Z157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AA157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AB157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AC157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AD157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AE157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AF157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AG157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AH157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AI157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AJ157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AK157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AL157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AM157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AN157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AO157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AP157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AQ157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AR157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AS157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AT157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},null,null,"Project #",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BX162=\"\",1,0)","v":0}]
[null,{"$f":"B128","v":0},null,{"$f":"D128","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1,{"$f":"AW157+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,{"$f":"AW157","v":1},2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,null,null,null,"Summary"]
[null,2010,null,{"$f":"IF(AND(D129>0,D$156<>\"\"),C158+1,C158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"$AU$122-AU158+1","v":27},{"$f":"IFERROR(HLOOKUP(AW$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},null,{"$f":"IF(BK158=\"\",\"\",B158&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AW158)&\" \"&OFFSET($B129,0,AW158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AX158)&\" \"&OFFSET($B129,0,AX158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AY158)&\" \"&OFFSET($B129,0,AY158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AZ158)&\" \"&OFFSET($B129,0,AZ158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BA158)&\" \"&OFFSET($B129,0,BA158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BB158)&\" \"&OFFSET($B129,0,BB158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BC158)&\" \"&OFFSET($B129,0,BC158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BD158)&\" \"&OFFSET($B129,0,BD158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BE158)&\" \"&OFFSET($B129,0,BE158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BF158)&\" \"&OFFSET($B129,0,BF158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BG158)&\" \"&OFFSET($B129,0,BG158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BH158)&\" \"&OFFSET($B129,0,BH158)& \"MW, \",\"\")","v":""},{"$f":"IF(BX158<>\"\",1,0)","v":0},{"$f":"IF(OR(B158<$W$9,B158>$X$9),\"\",BJ158&BK158&BL158&BM158&BN158&BO158&BP158&BQ158&BR158&BS158&BT158&BU158&BV158)","v":""},null,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(CE158,$BW$158:$BX$181,2,FALSE),\"\")","v":"2012 Diesel/Gasoline 1kW system (Urban) 86MW, "}]
[null,2011,null,{"$f":"IF(AND(D130>0,D$156<>\"\"),C159+1,C159)","v":0},0,0,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AU158+1","v":2},26,{"$f":"IFERROR(HLOOKUP(AW$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},null,"2011 ","Diesel/Gasoline 1kW system (Rural) 6MW, ","Diesel/Gasoline 1kW system (Urban) 26MW, ","","","","","","","","","","",{"$f":"IF(BX159<>\"\",BW158+1,BW158)","v":0},"",null,null,null,null,null,null,{"$f":"CE158+1","v":2},"2014 Small Hydro 25MW, Diesel/Gasoline 1kW system (Urban) 27MW, "]
[null,2012,null,{"$f":"IF(AND(D131>0,D$156<>\"\"),C160+1,C160)","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,3,25,{"$f":"IFERROR(HLOOKUP(AW$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AX$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},null,"2012 ","Diesel/Gasoline 1kW system (Urban) 86MW, ","","","","","","","","","","","",1,"2012 Diesel/Gasoline 1kW system (Urban) 86MW, ",null,null,null,null,null,null,3,"2015 Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 24MW, "]
[null,2013,null,{"$f":"IF(AND(D132>0,D$156<>\"\"),C161+1,C161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,24,{"$f":"IFERROR(HLOOKUP(AW$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",1,"",null,null,null,null,null,null,4,"2016 Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2014,null,{"$f":"IF(AND(D133>0,D$156<>\"\"),C162+1,C162)","v":0},0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,5,23,{"$f":"IFERROR(HLOOKUP(AW$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AX$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},null,"2014 ","Small Hydro 25MW, ","Diesel/Gasoline 1kW system (Urban) 27MW, ","","","","","","","","","","",2,"2014 Small Hydro 25MW, Diesel/Gasoline 1kW system (Urban) 27MW, ",null,null,null,null,null,null,5,"2017 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 7MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2015,null,{"$f":"IF(AND(D134>0,D$156<>\"\"),C163+1,C163)","v":0},0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,6,22,{"$f":"IFERROR(HLOOKUP(AW$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AX$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},null,"2015 ","Small Hydro 3MW, ","Diesel/Gasoline 1kW system (Urban) 24MW, ","","","","","","","","","","",3,"2015 Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 24MW, ",null,null,null,null,null,null,6,"2018 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 1MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2016,null,{"$f":"IF(AND(D135>0,D$156<>\"\"),C164+1,C164)","v":0},0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,7,21,{"$f":"IFERROR(HLOOKUP(AW$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AX$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},null,"2016 ","Small Hydro 8MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","","",4,"2016 Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,7,"2019 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2017,null,{"$f":"IF(AND(D136>0,D$156<>\"\"),C165+1,C165)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,8,20,{"$f":"IFERROR(HLOOKUP(AW$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},null,"2017 ","Diesel/Gasoline 1kW system (Rural) 1MW, ","Small Hydro 7MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",5,"2017 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 7MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,8,"2020 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 9MW, "]
[null,2018,null,{"$f":"IF(AND(D137>0,D$156<>\"\"),C166+1,C166)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,9,19,{"$f":"IFERROR(HLOOKUP(AW$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},null,"2018 ","Diesel/Gasoline 1kW system (Rural) 5MW, ","Small Hydro 1MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",6,"2018 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 1MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,9,"2021 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 38MW, "]
[null,2019,null,{"$f":"IF(AND(D138>0,D$156<>\"\"),C167+1,C167)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,10,18,{"$f":"IFERROR(HLOOKUP(AW$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},null,"2019 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 5MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",7,"2019 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,10,"2022 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 98MW, "]
[null,2020,null,{"$f":"IF(AND(D139>0,D$156<>\"\"),C168+1,C168)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,11,17,{"$f":"IFERROR(HLOOKUP(AW$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},null,"2020 ","Diesel/Gasoline 1kW system (Rural) 1MW, ","Small Hydro 3MW, ","Diesel/Gasoline 1kW system (Urban) 9MW, ","","","","","","","","","",8,"2020 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 9MW, ",null,null,null,null,null,null,11,"2023 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 3MW, "]
[null,2021,null,{"$f":"IF(AND(D140>0,D$156<>\"\"),C169+1,C169)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,12,16,{"$f":"IFERROR(HLOOKUP(AW$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},null,"2021 ","Diesel/Gasoline 1kW system (Rural) 7MW, ","Small Hydro 11MW, ","Diesel/Gasoline 1kW system (Urban) 38MW, ","","","","","","","","","",9,"2021 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 38MW, ",null,null,null,null,null,null,12,"2024 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 14MW, "]
[null,2022,null,{"$f":"IF(AND(D141>0,D$156<>\"\"),C170+1,C170)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,13,15,{"$f":"IFERROR(HLOOKUP(AW$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},null,"2022 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 8MW, ","Diesel/Gasoline 1kW system (Urban) 98MW, ","","","","","","","","","",10,"2022 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 98MW, ",null,null,null,null,null,null,13,"2025 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 3MW, "]
[null,2023,null,{"$f":"IF(AND(D142>0,D$156<>\"\"),C171+1,C171)","v":0},0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,14,14,{"$f":"IFERROR(HLOOKUP(AW$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},null,"2023 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 3MW, ","","","","","","","","","","",11,"2023 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 3MW, ",null,null,null,null,null,null,14,"2026 Diesel/Gasoline 1kW system (Rural) 3MW, Small Hydro 10MW, "]
[null,2024,null,{"$f":"IF(AND(D143>0,D$156<>\"\"),C172+1,C172)","v":0},0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,15,13,{"$f":"IFERROR(HLOOKUP(AW$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},null,"2024 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 14MW, ","","","","","","","","","","",12,"2024 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 14MW, ",null,null,null,null,null,null,15,"2027 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 18MW, "]
[null,2025,null,{"$f":"IF(AND(D144>0,D$156<>\"\"),C173+1,C173)","v":0},0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,16,12,{"$f":"IFERROR(HLOOKUP(AW$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},null,"2025 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 3MW, ","","","","","","","","","","",13,"2025 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 3MW, ",null,null,null,null,null,null,16,"2028 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 11MW, "]
[null,2026,null,{"$f":"IF(AND(D145>0,D$156<>\"\"),C174+1,C174)","v":0},0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,17,11,{"$f":"IFERROR(HLOOKUP(AW$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},null,"2026 ","Diesel/Gasoline 1kW system (Rural) 3MW, ","Small Hydro 10MW, ","","","","","","","","","","",14,"2026 Diesel/Gasoline 1kW system (Rural) 3MW, Small Hydro 10MW, ",null,null,null,null,null,null,17,"2029 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 12MW, "]
[null,2027,null,{"$f":"IF(AND(D146>0,D$156<>\"\"),C175+1,C175)","v":0},0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,18,10,{"$f":"IFERROR(HLOOKUP(AW$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},null,"2027 ","Diesel/Gasoline 1kW system (Rural) 4MW, ","Small Hydro 18MW, ","","","","","","","","","","",15,"2027 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 18MW, ",null,null,null,null,null,null,18,"2030 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 12MW, Diesel/Gasoline 1kW system (Urban) 83MW, "]
[null,2028,null,{"$f":"IF(AND(D147>0,D$156<>\"\"),C176+1,C176)","v":0},0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,19,9,{"$f":"IFERROR(HLOOKUP(AW$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},null,"2028 ","Diesel/Gasoline 1kW system (Rural) 7MW, ","Small Hydro 11MW, ","","","","","","","","","","",16,"2028 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 11MW, ",null,null,null,null,null,null,19,""]
[null,2029,null,{"$f":"IF(AND(D148>0,D$156<>\"\"),C177+1,C177)","v":0},0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,20,8,{"$f":"IFERROR(HLOOKUP(AW$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},null,"2029 ","Diesel/Gasoline 1kW system (Rural) 5MW, ","Small Hydro 12MW, ","","","","","","","","","","",17,"2029 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 12MW, ",null,null,null,null,null,null,20,""]
[null,2030,null,{"$f":"IF(AND(D149>0,D$156<>\"\"),C178+1,C178)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,21,7,{"$f":"IFERROR(HLOOKUP(AW$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},null,"2030 ","Diesel/Gasoline 1kW system (Rural) 4MW, ","Small Hydro 12MW, ","Diesel/Gasoline 1kW system (Urban) 83MW, ","","","","","","","","","",18,"2030 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 12MW, Diesel/Gasoline 1kW system (Urban) 83MW, ",null,null,null,null,null,null,21,""]
[null,2031,null,{"$f":"IF(AND(D150>0,D$156<>\"\"),C179+1,C179)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,22,6,{"$f":"IFERROR(HLOOKUP(AW$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},null,"2031 ","Diesel/Gasoline 1kW system (Rural) 4MW, ","Small Hydro 1MW, ","Diesel/Gasoline 1kW system (Urban) 57MW, ","","","","","","","","","",18,"",null,null,null,null,null,null,22,""]
[null,2040,null,{"$f":"IF(AND(D151>0,D$156<>\"\"),C180+1,C180)","v":0},0,0,1,2,2,2,2,2,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,23,5,{"$f":"IFERROR(HLOOKUP(AW$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":13},{"$f":"IFERROR(HLOOKUP(BA$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},null,"2040 ","Diesel/Gasoline 1kW system (Rural) 6MW, ","Small Hydro 11MW, ","Diesel/Gasoline 1kW system (Urban) 6MW, ","Rooftop PV with 1h Battery 427MW, ","","","","","","","","",18,"",null,null,null,null,null,null,23,""]
[null,2050,null,{"$f":"IF(AND(D152>0,D$156<>\"\"),C181+1,C181)","v":0},0,0,1,2,2,2,3,3,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,24,4,{"$f":"IFERROR(HLOOKUP(AW$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":9},{"$f":"IFERROR(HLOOKUP(AZ$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(BA$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":13},{"$f":"IFERROR(HLOOKUP(BB$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},null,"2050 ","Diesel/Gasoline 1kW system (Rural) 10MW, ","Small Hydro 7MW, ","PV with 2h Battery (roof top - rural) 6MW, ","Diesel/Gasoline 1kW system (Urban) 13MW, ","Rooftop PV with 1h Battery 215MW, ","","","","","","","",18,"",null,null,null,null,null,null,24,""]
[null,0,null,{"$f":"IF(AND(D153>0,D$156<>\"\"),C182+1,C182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,3,{"$f":"IFERROR(HLOOKUP(AW$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""}]
[null,0,null,{"$f":"IF(AND(D154>0,D$156<>\"\"),C183+1,C183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,2,{"$f":"IFERROR(HLOOKUP(AW$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"D1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,27]
[]
[]
[]
[]
[]
[null,"New Capacity (Transmission)"]
[]
[null,"Projects"]
[null,{"$f":"TransRaw!B89","v":0},{"$f":"TransRaw!C89","v":"ELEXGHwCIwInv"},{"$f":"TransRaw!D89","v":"ELEXGHwTBwInv"},{"$f":"TransRaw!E89","v":"ELEXSEwMAwInv"},{"$f":"TransRaw!F89","v":"ELEXCIwBUwInv"},{"$f":"TransRaw!G89","v":"ELEXNGwTBwInv"},{"$f":"TransRaw!H89","v":"ELEXNGwNIwInv"},{"$f":"TransRaw!I89","v":"ELEXCIwGHwInv"},{"$f":"TransRaw!J89","v":"ELEXTBwGHwInv"},{"$f":"TransRaw!K89","v":"ELEXMAwSEwInv"},{"$f":"TransRaw!L89","v":"ELEXBUwCIwInv"},{"$f":"TransRaw!M89","v":"ELEXTBwNGwInv"},{"$f":"TransRaw!N89","v":"ELEXNIwNGwInv"},{"$f":"TransRaw!O89","v":"ELNCDorGHwTBwInv"},{"$f":"TransRaw!P89","v":"ELNCDorCIwGHwInv"},{"$f":"TransRaw!Q89","v":"ELNCDorTBwGHwInv"},{"$f":"TransRaw!R89","v":"ELNCDorGHwCIwInv"},{"$f":"TransRaw!S89","v":"ELNCCLSGCIwLIwInv"},{"$f":"TransRaw!T89","v":"ELNCCLSGLIwGUwInv"},{"$f":"TransRaw!U89","v":"ELNCCLSGLIwSIwInv"},{"$f":"TransRaw!V89","v":"ELNCCLSGSIwGUwInv"},{"$f":"TransRaw!W89","v":"ELNCCLSGLIwCIwInv"},{"$f":"TransRaw!X89","v":"ELNCCLSGGUwLIwInv"},{"$f":"TransRaw!Y89","v":"ELNCCLSGSIwLIwInv"},{"$f":"TransRaw!Z89","v":"ELNCCLSGGUwSIwInv"},{"$f":"TransRaw!AA89","v":"ELNCOMVGSEwGUwInv"},{"$f":"TransRaw!AB89","v":"ELNCOMVGSEwGAwInv"},{"$f":"TransRaw!AC89","v":"ELNCOMVGGAwGBwInv"},{"$f":"TransRaw!AD89","v":"ELNCOMVGGBwGUwInv"},{"$f":"TransRaw!AE89","v":"ELNCOMVGGUwSEwInv"},{"$f":"TransRaw!AF89","v":"ELNCOMVGGAwSEwInv"},{"$f":"TransRaw!AG89","v":"ELNCOMVGGBwGAwInv"},{"$f":"TransRaw!AH89","v":"ELNCOMVGGUwGBwInv"},{"$f":"TransRaw!AI89","v":"ELNUCoNNGwNIwInv"},{"$f":"TransRaw!AJ89","v":"ELNUCoNNIwTBwInv"},{"$f":"TransRaw!AK89","v":"ELNUCoNNIwBUwInv"},{"$f":"TransRaw!AL89","v":"ELNUCoNNIwNGwInv"},{"$f":"TransRaw!AM89","v":"ELNUCoNTBwNIwInv"},{"$f":"TransRaw!AN89","v":"ELNUCoNBUwNIwInv"},{"$f":"TransRaw!AO89","v":"ELNChubGHwBUwInv"},{"$f":"TransRaw!AP89","v":"ELNChubBUwMAwInv"},{"$f":"TransRaw!AQ89","v":"ELNChubMAwCIwInv"},{"$f":"TransRaw!AR89","v":"ELNUhubGUwMAwInv"},{"$f":"TransRaw!AS89","v":"ELNChubBUwGHwInv"},{"$f":"TransRaw!AT89","v":"ELNChubMAwBUwInv"},{"$f":"TransRaw!AU89","v":"ELNChubCIwMAwInv"},{"$f":"TransRaw!AV89","v":"ELNUhubMAwGUwInv"},{"$f":"TransRaw!AW89","v":"ELNUDmeNGwTBwInv"},{"$f":"TransRaw!AX89","v":"ELNUDMeTBwGHwInv"},{"$f":"TransRaw!AY89","v":"ELNUDMeTBwNGwInv"},{"$f":"TransRaw!AZ89","v":"ELNUDMeGHwTBwInv"},{"$f":"TransRaw!BA89","v":"ELNUOMVGMAwSEwInv"},{"$f":"TransRaw!BB89","v":"ELNUOMVSSEwMAwInv"},{"$f":"TransRaw!BC89","v":"ELNULICILIwCIwInv"},{"$f":"TransRaw!BD89","v":"ELNULICICIwLIwInv"}]
[null,{"$f":"TransRaw!B90","v":2010},{"$f":"TransRaw!C90","v":0},{"$f":"TransRaw!D90","v":0},{"$f":"TransRaw!E90","v":0},{"$f":"TransRaw!F90","v":0},{"$f":"TransRaw!G90","v":0},{"$f":"TransRaw!H90","v":0},{"$f":"TransRaw!I90","v":0},{"$f":"TransRaw!J90","v":0},{"$f":"TransRaw!K90","v":0},{"$f":"TransRaw!L90","v":0},{"$f":"TransRaw!M90","v":0},{"$f":"TransRaw!N90","v":0},{"$f":"TransRaw!O90","v":0},{"$f":"TransRaw!P90","v":0},{"$f":"TransRaw!Q90","v":0},{"$f":"TransRaw!R90","v":0},{"$f":"TransRaw!S90","v":0},{"$f":"TransRaw!T90","v":0},{"$f":"TransRaw!U90","v":0},{"$f":"TransRaw!V90","v":0},{"$f":"TransRaw!W90","v":0},{"$f":"TransRaw!X90","v":0},{"$f":"TransRaw!Y90","v":0},{"$f":"TransRaw!Z90","v":0},{"$f":"TransRaw!AA90","v":0},{"$f":"TransRaw!AB90","v":0},{"$f":"TransRaw!AC90","v":0},{"$f":"TransRaw!AD90","v":0},{"$f":"TransRaw!AE90","v":0},{"$f":"TransRaw!AF90","v":0},{"$f":"TransRaw!AG90","v":0},{"$f":"TransRaw!AH90","v":0},{"$f":"TransRaw!AI90","v":0},{"$f":"TransRaw!AJ90","v":0},{"$f":"TransRaw!AK90","v":0},{"$f":"TransRaw!AL90","v":0},{"$f":"TransRaw!AM90","v":0},{"$f":"TransRaw!AN90","v":0},{"$f":"TransRaw!AO90","v":0},{"$f":"TransRaw!AP90","v":0},{"$f":"TransRaw!AQ90","v":0},{"$f":"TransRaw!AR90","v":0},{"$f":"TransRaw!AS90","v":0},{"$f":"TransRaw!AT90","v":0},{"$f":"TransRaw!AU90","v":0},{"$f":"TransRaw!AV90","v":0},{"$f":"TransRaw!AW90","v":0},{"$f":"TransRaw!AX90","v":0},{"$f":"TransRaw!AY90","v":0},{"$f":"TransRaw!AZ90","v":0},{"$f":"TransRaw!BA90","v":0},{"$f":"TransRaw!BB90","v":0},{"$f":"TransRaw!BC90","v":0},{"$f":"TransRaw!BD90","v":0}]
[null,{"$f":"TransRaw!B91","v":2011},{"$f":"TransRaw!C91","v":0},{"$f":"TransRaw!D91","v":0},{"$f":"TransRaw!E91","v":0},{"$f":"TransRaw!F91","v":0},{"$f":"TransRaw!G91","v":0},{"$f":"TransRaw!H91","v":0},{"$f":"TransRaw!I91","v":0},{"$f":"TransRaw!J91","v":0},{"$f":"TransRaw!K91","v":0},{"$f":"TransRaw!L91","v":0},{"$f":"TransRaw!M91","v":0},{"$f":"TransRaw!N91","v":0},{"$f":"TransRaw!O91","v":0},{"$f":"TransRaw!P91","v":0},{"$f":"TransRaw!Q91","v":0},{"$f":"TransRaw!R91","v":0},{"$f":"TransRaw!S91","v":0},{"$f":"TransRaw!T91","v":0},{"$f":"TransRaw!U91","v":0},{"$f":"TransRaw!V91","v":0},{"$f":"TransRaw!W91","v":0},{"$f":"TransRaw!X91","v":0},{"$f":"TransRaw!Y91","v":0},{"$f":"TransRaw!Z91","v":0},{"$f":"TransRaw!AA91","v":0},{"$f":"TransRaw!AB91","v":0},{"$f":"TransRaw!AC91","v":0},{"$f":"TransRaw!AD91","v":0},{"$f":"TransRaw!AE91","v":0},{"$f":"TransRaw!AF91","v":0},{"$f":"TransRaw!AG91","v":0},{"$f":"TransRaw!AH91","v":0},{"$f":"TransRaw!AI91","v":0},{"$f":"TransRaw!AJ91","v":0},{"$f":"TransRaw!AK91","v":0},{"$f":"TransRaw!AL91","v":0},{"$f":"TransRaw!AM91","v":0},{"$f":"TransRaw!AN91","v":0},{"$f":"TransRaw!AO91","v":0},{"$f":"TransRaw!AP91","v":0},{"$f":"TransRaw!AQ91","v":0},{"$f":"TransRaw!AR91","v":0},{"$f":"TransRaw!AS91","v":0},{"$f":"TransRaw!AT91","v":0},{"$f":"TransRaw!AU91","v":0},{"$f":"TransRaw!AV91","v":0},{"$f":"TransRaw!AW91","v":0},{"$f":"TransRaw!AX91","v":0},{"$f":"TransRaw!AY91","v":0},{"$f":"TransRaw!AZ91","v":0},{"$f":"TransRaw!BA91","v":0},{"$f":"TransRaw!BB91","v":0},{"$f":"TransRaw!BC91","v":0},{"$f":"TransRaw!BD91","v":0}]
[null,{"$f":"TransRaw!B92","v":2012},{"$f":"TransRaw!C92","v":0},{"$f":"TransRaw!D92","v":0},{"$f":"TransRaw!E92","v":0},{"$f":"TransRaw!F92","v":0},{"$f":"TransRaw!G92","v":0},{"$f":"TransRaw!H92","v":0},{"$f":"TransRaw!I92","v":0},{"$f":"TransRaw!J92","v":0},{"$f":"TransRaw!K92","v":0},{"$f":"TransRaw!L92","v":0},{"$f":"TransRaw!M92","v":0},{"$f":"TransRaw!N92","v":0},{"$f":"TransRaw!O92","v":0},{"$f":"TransRaw!P92","v":0},{"$f":"TransRaw!Q92","v":0},{"$f":"TransRaw!R92","v":0},{"$f":"TransRaw!S92","v":0},{"$f":"TransRaw!T92","v":0},{"$f":"TransRaw!U92","v":0},{"$f":"TransRaw!V92","v":0},{"$f":"TransRaw!W92","v":0},{"$f":"TransRaw!X92","v":0},{"$f":"TransRaw!Y92","v":0},{"$f":"TransRaw!Z92","v":0},{"$f":"TransRaw!AA92","v":0},{"$f":"TransRaw!AB92","v":0},{"$f":"TransRaw!AC92","v":0},{"$f":"TransRaw!AD92","v":0},{"$f":"TransRaw!AE92","v":0},{"$f":"TransRaw!AF92","v":0},{"$f":"TransRaw!AG92","v":0},{"$f":"TransRaw!AH92","v":0},{"$f":"TransRaw!AI92","v":0},{"$f":"TransRaw!AJ92","v":0},{"$f":"TransRaw!AK92","v":0},{"$f":"TransRaw!AL92","v":0},{"$f":"TransRaw!AM92","v":0},{"$f":"TransRaw!AN92","v":0},{"$f":"TransRaw!AO92","v":0},{"$f":"TransRaw!AP92","v":0},{"$f":"TransRaw!AQ92","v":137.06},{"$f":"TransRaw!AR92","v":0},{"$f":"TransRaw!AS92","v":0},{"$f":"TransRaw!AT92","v":0},{"$f":"TransRaw!AU92","v":0},{"$f":"TransRaw!AV92","v":0},{"$f":"TransRaw!AW92","v":0},{"$f":"TransRaw!AX92","v":0},{"$f":"TransRaw!AY92","v":0},{"$f":"TransRaw!AZ92","v":0},{"$f":"TransRaw!BA92","v":0},{"$f":"TransRaw!BB92","v":0},{"$f":"TransRaw!BC92","v":0},{"$f":"TransRaw!BD92","v":0}]
[null,{"$f":"TransRaw!B93","v":2013},{"$f":"TransRaw!C93","v":0},{"$f":"TransRaw!D93","v":0},{"$f":"TransRaw!E93","v":0},{"$f":"TransRaw!F93","v":0},{"$f":"TransRaw!G93","v":0},{"$f":"TransRaw!H93","v":0},{"$f":"TransRaw!I93","v":0},{"$f":"TransRaw!J93","v":0},{"$f":"TransRaw!K93","v":0},{"$f":"TransRaw!L93","v":0},{"$f":"TransRaw!M93","v":0},{"$f":"TransRaw!N93","v":0},{"$f":"TransRaw!O93","v":90},{"$f":"TransRaw!P93","v":0},{"$f":"TransRaw!Q93","v":0},{"$f":"TransRaw!R93","v":0},{"$f":"TransRaw!S93","v":0},{"$f":"TransRaw!T93","v":0},{"$f":"TransRaw!U93","v":0},{"$f":"TransRaw!V93","v":0},{"$f":"TransRaw!W93","v":0},{"$f":"TransRaw!X93","v":0},{"$f":"TransRaw!Y93","v":0},{"$f":"TransRaw!Z93","v":0},{"$f":"TransRaw!AA93","v":0},{"$f":"TransRaw!AB93","v":0},{"$f":"TransRaw!AC93","v":0},{"$f":"TransRaw!AD93","v":0},{"$f":"TransRaw!AE93","v":0},{"$f":"TransRaw!AF93","v":0},{"$f":"TransRaw!AG93","v":0},{"$f":"TransRaw!AH93","v":0},{"$f":"TransRaw!AI93","v":0},{"$f":"TransRaw!AJ93","v":0},{"$f":"TransRaw!AK93","v":0},{"$f":"TransRaw!AL93","v":0},{"$f":"TransRaw!AM93","v":0},{"$f":"TransRaw!AN93","v":0},{"$f":"TransRaw!AO93","v":66.959999999999994},{"$f":"TransRaw!AP93","v":0},{"$f":"TransRaw!AQ93","v":0},{"$f":"TransRaw!AR93","v":0},{"$f":"TransRaw!AS93","v":0},{"$f":"TransRaw!AT93","v":0},{"$f":"TransRaw!AU93","v":0},{"$f":"TransRaw!AV93","v":0},{"$f":"TransRaw!AW93","v":0},{"$f":"TransRaw!AX93","v":0},{"$f":"TransRaw!AY93","v":0},{"$f":"TransRaw!AZ93","v":0},{"$f":"TransRaw!BA93","v":0},{"$f":"TransRaw!BB93","v":0},{"$f":"TransRaw!BC93","v":0},{"$f":"TransRaw!BD93","v":0}]
[null,{"$f":"TransRaw!B94","v":2014},{"$f":"TransRaw!C94","v":0},{"$f":"TransRaw!D94","v":0},{"$f":"TransRaw!E94","v":0},{"$f":"TransRaw!F94","v":0},{"$f":"TransRaw!G94","v":0},{"$f":"TransRaw!H94","v":0},{"$f":"TransRaw!I94","v":0},{"$f":"TransRaw!J94","v":0},{"$f":"TransRaw!K94","v":0},{"$f":"TransRaw!L94","v":0},{"$f":"TransRaw!M94","v":0},{"$f":"TransRaw!N94","v":0},{"$f":"TransRaw!O94","v":0},{"$f":"TransRaw!P94","v":0},{"$f":"TransRaw!Q94","v":0},{"$f":"TransRaw!R94","v":0},{"$f":"TransRaw!S94","v":0},{"$f":"TransRaw!T94","v":0},{"$f":"TransRaw!U94","v":0},{"$f":"TransRaw!V94","v":0},{"$f":"TransRaw!W94","v":0},{"$f":"TransRaw!X94","v":0},{"$f":"TransRaw!Y94","v":0},{"$f":"TransRaw!Z94","v":0},{"$f":"TransRaw!AA94","v":0},{"$f":"TransRaw!AB94","v":0},{"$f":"TransRaw!AC94","v":0},{"$f":"TransRaw!AD94","v":0},{"$f":"TransRaw!AE94","v":0},{"$f":"TransRaw!AF94","v":0},{"$f":"TransRaw!AG94","v":0},{"$f":"TransRaw!AH94","v":0},{"$f":"TransRaw!AI94","v":0},{"$f":"TransRaw!AJ94","v":0},{"$f":"TransRaw!AK94","v":0},{"$f":"TransRaw!AL94","v":0},{"$f":"TransRaw!AM94","v":0},{"$f":"TransRaw!AN94","v":0},{"$f":"TransRaw!AO94","v":0},{"$f":"TransRaw!AP94","v":0},{"$f":"TransRaw!AQ94","v":0},{"$f":"TransRaw!AR94","v":0},{"$f":"TransRaw!AS94","v":0},{"$f":"TransRaw!AT94","v":0},{"$f":"TransRaw!AU94","v":0},{"$f":"TransRaw!AV94","v":0},{"$f":"TransRaw!AW94","v":0},{"$f":"TransRaw!AX94","v":0},{"$f":"TransRaw!AY94","v":0},{"$f":"TransRaw!AZ94","v":0},{"$f":"TransRaw!BA94","v":0},{"$f":"TransRaw!BB94","v":0},{"$f":"TransRaw!BC94","v":0},{"$f":"TransRaw!BD94","v":0}]
[null,{"$f":"TransRaw!B95","v":2015},{"$f":"TransRaw!C95","v":0},{"$f":"TransRaw!D95","v":0},{"$f":"TransRaw!E95","v":0},{"$f":"TransRaw!F95","v":0},{"$f":"TransRaw!G95","v":0},{"$f":"TransRaw!H95","v":0},{"$f":"TransRaw!I95","v":0},{"$f":"TransRaw!J95","v":0},{"$f":"TransRaw!K95","v":0},{"$f":"TransRaw!L95","v":0},{"$f":"TransRaw!M95","v":0},{"$f":"TransRaw!N95","v":0},{"$f":"TransRaw!O95","v":0},{"$f":"TransRaw!P95","v":0},{"$f":"TransRaw!Q95","v":0},{"$f":"TransRaw!R95","v":0},{"$f":"TransRaw!S95","v":59.79},{"$f":"TransRaw!T95","v":59.79},{"$f":"TransRaw!U95","v":247.13},{"$f":"TransRaw!V95","v":81.13},{"$f":"TransRaw!W95","v":0},{"$f":"TransRaw!X95","v":0},{"$f":"TransRaw!Y95","v":0},{"$f":"TransRaw!Z95","v":0},{"$f":"TransRaw!AA95","v":0},{"$f":"TransRaw!AB95","v":0},{"$f":"TransRaw!AC95","v":0},{"$f":"TransRaw!AD95","v":0},{"$f":"TransRaw!AE95","v":0},{"$f":"TransRaw!AF95","v":0},{"$f":"TransRaw!AG95","v":0},{"$f":"TransRaw!AH95","v":0},{"$f":"TransRaw!AI95","v":0},{"$f":"TransRaw!AJ95","v":0},{"$f":"TransRaw!AK95","v":0},{"$f":"TransRaw!AL95","v":0},{"$f":"TransRaw!AM95","v":0},{"$f":"TransRaw!AN95","v":0},{"$f":"TransRaw!AO95","v":66.959999999999994},{"$f":"TransRaw!AP95","v":175.61},{"$f":"TransRaw!AQ95","v":0},{"$f":"TransRaw!AR95","v":0},{"$f":"TransRaw!AS95","v":0},{"$f":"TransRaw!AT95","v":0},{"$f":"TransRaw!AU95","v":0},{"$f":"TransRaw!AV95","v":0},{"$f":"TransRaw!AW95","v":0},{"$f":"TransRaw!AX95","v":0},{"$f":"TransRaw!AY95","v":0},{"$f":"TransRaw!AZ95","v":0},{"$f":"TransRaw!BA95","v":0},{"$f":"TransRaw!BB95","v":0},{"$f":"TransRaw!BC95","v":0},{"$f":"TransRaw!BD95","v":0}]
[null,{"$f":"TransRaw!B96","v":2016},{"$f":"TransRaw!C96","v":0},{"$f":"TransRaw!D96","v":0},{"$f":"TransRaw!E96","v":0},{"$f":"TransRaw!F96","v":0},{"$f":"TransRaw!G96","v":0},{"$f":"TransRaw!H96","v":0},{"$f":"TransRaw!I96","v":0},{"$f":"TransRaw!J96","v":0},{"$f":"TransRaw!K96","v":0},{"$f":"TransRaw!L96","v":0},{"$f":"TransRaw!M96","v":0},{"$f":"TransRaw!N96","v":0},{"$f":"TransRaw!O96","v":0},{"$f":"TransRaw!P96","v":0},{"$f":"TransRaw!Q96","v":0},{"$f":"TransRaw!R96","v":0},{"$f":"TransRaw!S96","v":0},{"$f":"TransRaw!T96","v":0},{"$f":"TransRaw!U96","v":0},{"$f":"TransRaw!V96","v":0},{"$f":"TransRaw!W96","v":0},{"$f":"TransRaw!X96","v":0},{"$f":"TransRaw!Y96","v":0},{"$f":"TransRaw!Z96","v":0},{"$f":"TransRaw!AA96","v":0},{"$f":"TransRaw!AB96","v":0},{"$f":"TransRaw!AC96","v":0},{"$f":"TransRaw!AD96","v":0},{"$f":"TransRaw!AE96","v":0},{"$f":"TransRaw!AF96","v":0},{"$f":"TransRaw!AG96","v":0},{"$f":"TransRaw!AH96","v":0},{"$f":"TransRaw!AI96","v":0},{"$f":"TransRaw!AJ96","v":0},{"$f":"TransRaw!AK96","v":0},{"$f":"TransRaw!AL96","v":0},{"$f":"TransRaw!AM96","v":0},{"$f":"TransRaw!AN96","v":0},{"$f":"TransRaw!AO96","v":0},{"$f":"TransRaw!AP96","v":0},{"$f":"TransRaw!AQ96","v":0},{"$f":"TransRaw!AR96","v":34.92},{"$f":"TransRaw!AS96","v":0},{"$f":"TransRaw!AT96","v":0},{"$f":"TransRaw!AU96","v":0},{"$f":"TransRaw!AV96","v":0},{"$f":"TransRaw!AW96","v":0},{"$f":"TransRaw!AX96","v":0},{"$f":"TransRaw!AY96","v":0},{"$f":"TransRaw!AZ96","v":0},{"$f":"TransRaw!BA96","v":0},{"$f":"TransRaw!BB96","v":0},{"$f":"TransRaw!BC96","v":0},{"$f":"TransRaw!BD96","v":0}]
[null,{"$f":"TransRaw!B97","v":2017},{"$f":"TransRaw!C97","v":0},{"$f":"TransRaw!D97","v":0},{"$f":"TransRaw!E97","v":0},{"$f":"TransRaw!F97","v":0},{"$f":"TransRaw!G97","v":0},{"$f":"TransRaw!H97","v":0},{"$f":"TransRaw!I97","v":0},{"$f":"TransRaw!J97","v":0},{"$f":"TransRaw!K97","v":0},{"$f":"TransRaw!L97","v":0},{"$f":"TransRaw!M97","v":0},{"$f":"TransRaw!N97","v":0},{"$f":"TransRaw!O97","v":0},{"$f":"TransRaw!P97","v":90},{"$f":"TransRaw!Q97","v":0},{"$f":"TransRaw!R97","v":0},{"$f":"TransRaw!S97","v":0},{"$f":"TransRaw!T97","v":0},{"$f":"TransRaw!U97","v":0},{"$f":"TransRaw!V97","v":0},{"$f":"TransRaw!W97","v":0},{"$f":"TransRaw!X97","v":0},{"$f":"TransRaw!Y97","v":0},{"$f":"TransRaw!Z97","v":0},{"$f":"TransRaw!AA97","v":289.52},{"$f":"TransRaw!AB97","v":36.25},{"$f":"TransRaw!AC97","v":90.57},{"$f":"TransRaw!AD97","v":181.35},{"$f":"TransRaw!AE97","v":0},{"$f":"TransRaw!AF97","v":0},{"$f":"TransRaw!AG97","v":0},{"$f":"TransRaw!AH97","v":0},{"$f":"TransRaw!AI97","v":0},{"$f":"TransRaw!AJ97","v":0},{"$f":"TransRaw!AK97","v":0},{"$f":"TransRaw!AL97","v":0},{"$f":"TransRaw!AM97","v":0},{"$f":"TransRaw!AN97","v":0},{"$f":"TransRaw!AO97","v":0},{"$f":"TransRaw!AP97","v":0},{"$f":"TransRaw!AQ97","v":0},{"$f":"TransRaw!AR97","v":0},{"$f":"TransRaw!AS97","v":0},{"$f":"TransRaw!AT97","v":0},{"$f":"TransRaw!AU97","v":0},{"$f":"TransRaw!AV97","v":0},{"$f":"TransRaw!AW97","v":0},{"$f":"TransRaw!AX97","v":0},{"$f":"TransRaw!AY97","v":0},{"$f":"TransRaw!AZ97","v":0},{"$f":"TransRaw!BA97","v":0},{"$f":"TransRaw!BB97","v":0},{"$f":"TransRaw!BC97","v":0},{"$f":"TransRaw!BD97","v":0}]
[null,{"$f":"TransRaw!B98","v":2018},{"$f":"TransRaw!C98","v":0},{"$f":"TransRaw!D98","v":0},{"$f":"TransRaw!E98","v":0},{"$f":"TransRaw!F98","v":0},{"$f":"TransRaw!G98","v":0},{"$f":"TransRaw!H98","v":0},{"$f":"TransRaw!I98","v":0},{"$f":"TransRaw!J98","v":0},{"$f":"TransRaw!K98","v":0},{"$f":"TransRaw!L98","v":0},{"$f":"TransRaw!M98","v":0},{"$f":"TransRaw!N98","v":0},{"$f":"TransRaw!O98","v":0},{"$f":"TransRaw!P98","v":0},{"$f":"TransRaw!Q98","v":0},{"$f":"TransRaw!R98","v":0},{"$f":"TransRaw!S98","v":0},{"$f":"TransRaw!T98","v":0},{"$f":"TransRaw!U98","v":0},{"$f":"TransRaw!V98","v":0},{"$f":"TransRaw!W98","v":0},{"$f":"TransRaw!X98","v":0},{"$f":"TransRaw!Y98","v":0},{"$f":"TransRaw!Z98","v":0},{"$f":"TransRaw!AA98","v":0},{"$f":"TransRaw!AB98","v":0},{"$f":"TransRaw!AC98","v":0},{"$f":"TransRaw!AD98","v":0},{"$f":"TransRaw!AE98","v":0},{"$f":"TransRaw!AF98","v":0},{"$f":"TransRaw!AG98","v":0},{"$f":"TransRaw!AH98","v":0},{"$f":"TransRaw!AI98","v":0},{"$f":"TransRaw!AJ98","v":0},{"$f":"TransRaw!AK98","v":0},{"$f":"TransRaw!AL98","v":0},{"$f":"TransRaw!AM98","v":0},{"$f":"TransRaw!AN98","v":0},{"$f":"TransRaw!AO98","v":0},{"$f":"TransRaw!AP98","v":0},{"$f":"TransRaw!AQ98","v":0},{"$f":"TransRaw!AR98","v":0},{"$f":"TransRaw!AS98","v":0},{"$f":"TransRaw!AT98","v":0},{"$f":"TransRaw!AU98","v":0},{"$f":"TransRaw!AV98","v":0},{"$f":"TransRaw!AW98","v":0},{"$f":"TransRaw!AX98","v":0},{"$f":"TransRaw!AY98","v":0},{"$f":"TransRaw!AZ98","v":0},{"$f":"TransRaw!BA98","v":0},{"$f":"TransRaw!BB98","v":0},{"$f":"TransRaw!BC98","v":0},{"$f":"TransRaw!BD98","v":0}]
[null,{"$f":"TransRaw!B99","v":2019},{"$f":"TransRaw!C99","v":0},{"$f":"TransRaw!D99","v":0},{"$f":"TransRaw!E99","v":0},{"$f":"TransRaw!F99","v":0},{"$f":"TransRaw!G99","v":0},{"$f":"TransRaw!H99","v":0},{"$f":"TransRaw!I99","v":0},{"$f":"TransRaw!J99","v":0},{"$f":"TransRaw!K99","v":0},{"$f":"TransRaw!L99","v":0},{"$f":"TransRaw!M99","v":0},{"$f":"TransRaw!N99","v":0},{"$f":"TransRaw!O99","v":0},{"$f":"TransRaw!P99","v":0},{"$f":"TransRaw!Q99","v":0},{"$f":"TransRaw!R99","v":0},{"$f":"TransRaw!S99","v":0},{"$f":"TransRaw!T99","v":0},{"$f":"TransRaw!U99","v":0},{"$f":"TransRaw!V99","v":0},{"$f":"TransRaw!W99","v":0},{"$f":"TransRaw!X99","v":0},{"$f":"TransRaw!Y99","v":0},{"$f":"TransRaw!Z99","v":0},{"$f":"TransRaw!AA99","v":0},{"$f":"TransRaw!AB99","v":0},{"$f":"TransRaw!AC99","v":0},{"$f":"TransRaw!AD99","v":0},{"$f":"TransRaw!AE99","v":0},{"$f":"TransRaw!AF99","v":0},{"$f":"TransRaw!AG99","v":0},{"$f":"TransRaw!AH99","v":0},{"$f":"TransRaw!AI99","v":0},{"$f":"TransRaw!AJ99","v":0},{"$f":"TransRaw!AK99","v":0},{"$f":"TransRaw!AL99","v":0},{"$f":"TransRaw!AM99","v":0},{"$f":"TransRaw!AN99","v":0},{"$f":"TransRaw!AO99","v":0},{"$f":"TransRaw!AP99","v":0},{"$f":"TransRaw!AQ99","v":0},{"$f":"TransRaw!AR99","v":0},{"$f":"TransRaw!AS99","v":0},{"$f":"TransRaw!AT99","v":0},{"$f":"TransRaw!AU99","v":0},{"$f":"TransRaw!AV99","v":0},{"$f":"TransRaw!AW99","v":0},{"$f":"TransRaw!AX99","v":0},{"$f":"TransRaw!AY99","v":0},{"$f":"TransRaw!AZ99","v":0},{"$f":"TransRaw!BA99","v":0},{"$f":"TransRaw!BB99","v":0},{"$f":"TransRaw!BC99","v":0},{"$f":"TransRaw!BD99","v":0}]
[null,{"$f":"TransRaw!B100","v":2020},{"$f":"TransRaw!C100","v":0},{"$f":"TransRaw!D100","v":0},{"$f":"TransRaw!E100","v":0},{"$f":"TransRaw!F100","v":0},{"$f":"TransRaw!G100","v":0},{"$f":"TransRaw!H100","v":0},{"$f":"TransRaw!I100","v":0},{"$f":"TransRaw!J100","v":0},{"$f":"TransRaw!K100","v":0},{"$f":"TransRaw!L100","v":0},{"$f":"TransRaw!M100","v":0},{"$f":"TransRaw!N100","v":0},{"$f":"TransRaw!O100","v":0},{"$f":"TransRaw!P100","v":0},{"$f":"TransRaw!Q100","v":0},{"$f":"TransRaw!R100","v":0},{"$f":"TransRaw!S100","v":0},{"$f":"TransRaw!T100","v":0},{"$f":"TransRaw!U100","v":0},{"$f":"TransRaw!V100","v":0},{"$f":"TransRaw!W100","v":0},{"$f":"TransRaw!X100","v":0},{"$f":"TransRaw!Y100","v":0},{"$f":"TransRaw!Z100","v":0},{"$f":"TransRaw!AA100","v":0},{"$f":"TransRaw!AB100","v":0},{"$f":"TransRaw!AC100","v":0},{"$f":"TransRaw!AD100","v":0},{"$f":"TransRaw!AE100","v":0},{"$f":"TransRaw!AF100","v":0},{"$f":"TransRaw!AG100","v":0},{"$f":"TransRaw!AH100","v":0},{"$f":"TransRaw!AI100","v":0},{"$f":"TransRaw!AJ100","v":0},{"$f":"TransRaw!AK100","v":0},{"$f":"TransRaw!AL100","v":0},{"$f":"TransRaw!AM100","v":0},{"$f":"TransRaw!AN100","v":0},{"$f":"TransRaw!AO100","v":0},{"$f":"TransRaw!AP100","v":0},{"$f":"TransRaw!AQ100","v":0},{"$f":"TransRaw!AR100","v":0},{"$f":"TransRaw!AS100","v":0},{"$f":"TransRaw!AT100","v":0},{"$f":"TransRaw!AU100","v":0},{"$f":"TransRaw!AV100","v":0},{"$f":"TransRaw!AW100","v":0},{"$f":"TransRaw!AX100","v":0},{"$f":"TransRaw!AY100","v":0},{"$f":"TransRaw!AZ100","v":0},{"$f":"TransRaw!BA100","v":0},{"$f":"TransRaw!BB100","v":0},{"$f":"TransRaw!BC100","v":0},{"$f":"TransRaw!BD100","v":0}]
[null,{"$f":"TransRaw!B101","v":2021},{"$f":"TransRaw!C101","v":0},{"$f":"TransRaw!D101","v":0},{"$f":"TransRaw!E101","v":0},{"$f":"TransRaw!F101","v":0},{"$f":"TransRaw!G101","v":0},{"$f":"TransRaw!H101","v":0},{"$f":"TransRaw!I101","v":0},{"$f":"TransRaw!J101","v":0},{"$f":"TransRaw!K101","v":0},{"$f":"TransRaw!L101","v":0},{"$f":"TransRaw!M101","v":0},{"$f":"TransRaw!N101","v":0},{"$f":"TransRaw!O101","v":0},{"$f":"TransRaw!P101","v":0},{"$f":"TransRaw!Q101","v":0},{"$f":"TransRaw!R101","v":0},{"$f":"TransRaw!S101","v":0},{"$f":"TransRaw!T101","v":0},{"$f":"TransRaw!U101","v":0},{"$f":"TransRaw!V101","v":0},{"$f":"TransRaw!W101","v":0},{"$f":"TransRaw!X101","v":0},{"$f":"TransRaw!Y101","v":0},{"$f":"TransRaw!Z101","v":0},{"$f":"TransRaw!AA101","v":0},{"$f":"TransRaw!AB101","v":0},{"$f":"TransRaw!AC101","v":0},{"$f":"TransRaw!AD101","v":0},{"$f":"TransRaw!AE101","v":0},{"$f":"TransRaw!AF101","v":0},{"$f":"TransRaw!AG101","v":0},{"$f":"TransRaw!AH101","v":0},{"$f":"TransRaw!AI101","v":0},{"$f":"TransRaw!AJ101","v":0},{"$f":"TransRaw!AK101","v":0},{"$f":"TransRaw!AL101","v":0},{"$f":"TransRaw!AM101","v":0},{"$f":"TransRaw!AN101","v":0},{"$f":"TransRaw!AO101","v":0},{"$f":"TransRaw!AP101","v":0},{"$f":"TransRaw!AQ101","v":0},{"$f":"TransRaw!AR101","v":0},{"$f":"TransRaw!AS101","v":0},{"$f":"TransRaw!AT101","v":0},{"$f":"TransRaw!AU101","v":0},{"$f":"TransRaw!AV101","v":0},{"$f":"TransRaw!AW101","v":0},{"$f":"TransRaw!AX101","v":0},{"$f":"TransRaw!AY101","v":0},{"$f":"TransRaw!AZ101","v":0},{"$f":"TransRaw!BA101","v":0},{"$f":"TransRaw!BB101","v":0},{"$f":"TransRaw!BC101","v":0},{"$f":"TransRaw!BD101","v":0}]
[null,{"$f":"TransRaw!B102","v":2022},{"$f":"TransRaw!C102","v":0},{"$f":"TransRaw!D102","v":0},{"$f":"TransRaw!E102","v":0},{"$f":"TransRaw!F102","v":0},{"$f":"TransRaw!G102","v":0},{"$f":"TransRaw!H102","v":0},{"$f":"TransRaw!I102","v":0},{"$f":"TransRaw!J102","v":0},{"$f":"TransRaw!K102","v":0},{"$f":"TransRaw!L102","v":0},{"$f":"TransRaw!M102","v":0},{"$f":"TransRaw!N102","v":0},{"$f":"TransRaw!O102","v":0},{"$f":"TransRaw!P102","v":0},{"$f":"TransRaw!Q102","v":0},{"$f":"TransRaw!R102","v":0},{"$f":"TransRaw!S102","v":0},{"$f":"TransRaw!T102","v":0},{"$f":"TransRaw!U102","v":0},{"$f":"TransRaw!V102","v":0},{"$f":"TransRaw!W102","v":0},{"$f":"TransRaw!X102","v":0},{"$f":"TransRaw!Y102","v":0},{"$f":"TransRaw!Z102","v":0},{"$f":"TransRaw!AA102","v":0},{"$f":"TransRaw!AB102","v":0},{"$f":"TransRaw!AC102","v":0},{"$f":"TransRaw!AD102","v":0},{"$f":"TransRaw!AE102","v":0},{"$f":"TransRaw!AF102","v":0},{"$f":"TransRaw!AG102","v":0},{"$f":"TransRaw!AH102","v":0},{"$f":"TransRaw!AI102","v":0},{"$f":"TransRaw!AJ102","v":0},{"$f":"TransRaw!AK102","v":0},{"$f":"TransRaw!AL102","v":0},{"$f":"TransRaw!AM102","v":0},{"$f":"TransRaw!AN102","v":0},{"$f":"TransRaw!AO102","v":0},{"$f":"TransRaw!AP102","v":0},{"$f":"TransRaw!AQ102","v":0},{"$f":"TransRaw!AR102","v":0},{"$f":"TransRaw!AS102","v":0},{"$f":"TransRaw!AT102","v":0},{"$f":"TransRaw!AU102","v":0},{"$f":"TransRaw!AV102","v":0},{"$f":"TransRaw!AW102","v":0},{"$f":"TransRaw!AX102","v":0},{"$f":"TransRaw!AY102","v":0},{"$f":"TransRaw!AZ102","v":0},{"$f":"TransRaw!BA102","v":0},{"$f":"TransRaw!BB102","v":0},{"$f":"TransRaw!BC102","v":0},{"$f":"TransRaw!BD102","v":0}]
[null,{"$f":"TransRaw!B103","v":2023},{"$f":"TransRaw!C103","v":0},{"$f":"TransRaw!D103","v":0},{"$f":"TransRaw!E103","v":0},{"$f":"TransRaw!F103","v":0},{"$f":"TransRaw!G103","v":0},{"$f":"TransRaw!H103","v":0},{"$f":"TransRaw!I103","v":0},{"$f":"TransRaw!J103","v":0},{"$f":"TransRaw!K103","v":0},{"$f":"TransRaw!L103","v":0},{"$f":"TransRaw!M103","v":0},{"$f":"TransRaw!N103","v":0},{"$f":"TransRaw!O103","v":0},{"$f":"TransRaw!P103","v":0},{"$f":"TransRaw!Q103","v":0},{"$f":"TransRaw!R103","v":0},{"$f":"TransRaw!S103","v":0},{"$f":"TransRaw!T103","v":0},{"$f":"TransRaw!U103","v":0},{"$f":"TransRaw!V103","v":0},{"$f":"TransRaw!W103","v":0},{"$f":"TransRaw!X103","v":0},{"$f":"TransRaw!Y103","v":0},{"$f":"TransRaw!Z103","v":0},{"$f":"TransRaw!AA103","v":0},{"$f":"TransRaw!AB103","v":0},{"$f":"TransRaw!AC103","v":0},{"$f":"TransRaw!AD103","v":0},{"$f":"TransRaw!AE103","v":0},{"$f":"TransRaw!AF103","v":0},{"$f":"TransRaw!AG103","v":0},{"$f":"TransRaw!AH103","v":0},{"$f":"TransRaw!AI103","v":0},{"$f":"TransRaw!AJ103","v":0},{"$f":"TransRaw!AK103","v":0},{"$f":"TransRaw!AL103","v":0},{"$f":"TransRaw!AM103","v":0},{"$f":"TransRaw!AN103","v":0},{"$f":"TransRaw!AO103","v":0},{"$f":"TransRaw!AP103","v":0},{"$f":"TransRaw!AQ103","v":0},{"$f":"TransRaw!AR103","v":0},{"$f":"TransRaw!AS103","v":0},{"$f":"TransRaw!AT103","v":0},{"$f":"TransRaw!AU103","v":0},{"$f":"TransRaw!AV103","v":0},{"$f":"TransRaw!AW103","v":0},{"$f":"TransRaw!AX103","v":0},{"$f":"TransRaw!AY103","v":0},{"$f":"TransRaw!AZ103","v":0},{"$f":"TransRaw!BA103","v":0},{"$f":"TransRaw!BB103","v":0},{"$f":"TransRaw!BC103","v":0},{"$f":"TransRaw!BD103","v":0}]
[null,{"$f":"TransRaw!B104","v":2024},{"$f":"TransRaw!C104","v":0},{"$f":"TransRaw!D104","v":0},{"$f":"TransRaw!E104","v":0},{"$f":"TransRaw!F104","v":0},{"$f":"TransRaw!G104","v":0},{"$f":"TransRaw!H104","v":0},{"$f":"TransRaw!I104","v":0},{"$f":"TransRaw!J104","v":0},{"$f":"TransRaw!K104","v":0},{"$f":"TransRaw!L104","v":0},{"$f":"TransRaw!M104","v":0},{"$f":"TransRaw!N104","v":0},{"$f":"TransRaw!O104","v":0},{"$f":"TransRaw!P104","v":0},{"$f":"TransRaw!Q104","v":0},{"$f":"TransRaw!R104","v":0},{"$f":"TransRaw!S104","v":0},{"$f":"TransRaw!T104","v":0},{"$f":"TransRaw!U104","v":0},{"$f":"TransRaw!V104","v":0},{"$f":"TransRaw!W104","v":0},{"$f":"TransRaw!X104","v":0},{"$f":"TransRaw!Y104","v":0},{"$f":"TransRaw!Z104","v":0},{"$f":"TransRaw!AA104","v":0},{"$f":"TransRaw!AB104","v":0},{"$f":"TransRaw!AC104","v":0},{"$f":"TransRaw!AD104","v":0},{"$f":"TransRaw!AE104","v":0},{"$f":"TransRaw!AF104","v":0},{"$f":"TransRaw!AG104","v":0},{"$f":"TransRaw!AH104","v":0},{"$f":"TransRaw!AI104","v":0},{"$f":"TransRaw!AJ104","v":0},{"$f":"TransRaw!AK104","v":0},{"$f":"TransRaw!AL104","v":0},{"$f":"TransRaw!AM104","v":0},{"$f":"TransRaw!AN104","v":0},{"$f":"TransRaw!AO104","v":0},{"$f":"TransRaw!AP104","v":0},{"$f":"TransRaw!AQ104","v":0},{"$f":"TransRaw!AR104","v":0},{"$f":"TransRaw!AS104","v":0},{"$f":"TransRaw!AT104","v":0},{"$f":"TransRaw!AU104","v":0},{"$f":"TransRaw!AV104","v":0},{"$f":"TransRaw!AW104","v":0},{"$f":"TransRaw!AX104","v":0},{"$f":"TransRaw!AY104","v":0},{"$f":"TransRaw!AZ104","v":0},{"$f":"TransRaw!BA104","v":0},{"$f":"TransRaw!BB104","v":0},{"$f":"TransRaw!BC104","v":0},{"$f":"TransRaw!BD104","v":0}]
[null,{"$f":"TransRaw!B105","v":2025},{"$f":"TransRaw!C105","v":0},{"$f":"TransRaw!D105","v":0},{"$f":"TransRaw!E105","v":0},{"$f":"TransRaw!F105","v":0},{"$f":"TransRaw!G105","v":0},{"$f":"TransRaw!H105","v":0},{"$f":"TransRaw!I105","v":0},{"$f":"TransRaw!J105","v":0},{"$f":"TransRaw!K105","v":0},{"$f":"TransRaw!L105","v":0},{"$f":"TransRaw!M105","v":0},{"$f":"TransRaw!N105","v":0},{"$f":"TransRaw!O105","v":0},{"$f":"TransRaw!P105","v":0},{"$f":"TransRaw!Q105","v":0},{"$f":"TransRaw!R105","v":0},{"$f":"TransRaw!S105","v":0},{"$f":"TransRaw!T105","v":0},{"$f":"TransRaw!U105","v":0},{"$f":"TransRaw!V105","v":0},{"$f":"TransRaw!W105","v":0},{"$f":"TransRaw!X105","v":0},{"$f":"TransRaw!Y105","v":0},{"$f":"TransRaw!Z105","v":0},{"$f":"TransRaw!AA105","v":0},{"$f":"TransRaw!AB105","v":0},{"$f":"TransRaw!AC105","v":0},{"$f":"TransRaw!AD105","v":0},{"$f":"TransRaw!AE105","v":0},{"$f":"TransRaw!AF105","v":0},{"$f":"TransRaw!AG105","v":0},{"$f":"TransRaw!AH105","v":0},{"$f":"TransRaw!AI105","v":0},{"$f":"TransRaw!AJ105","v":0},{"$f":"TransRaw!AK105","v":0},{"$f":"TransRaw!AL105","v":0},{"$f":"TransRaw!AM105","v":0},{"$f":"TransRaw!AN105","v":0},{"$f":"TransRaw!AO105","v":0},{"$f":"TransRaw!AP105","v":0},{"$f":"TransRaw!AQ105","v":0},{"$f":"TransRaw!AR105","v":0},{"$f":"TransRaw!AS105","v":0},{"$f":"TransRaw!AT105","v":0},{"$f":"TransRaw!AU105","v":0},{"$f":"TransRaw!AV105","v":0},{"$f":"TransRaw!AW105","v":0},{"$f":"TransRaw!AX105","v":0},{"$f":"TransRaw!AY105","v":0},{"$f":"TransRaw!AZ105","v":0},{"$f":"TransRaw!BA105","v":0},{"$f":"TransRaw!BB105","v":0},{"$f":"TransRaw!BC105","v":0},{"$f":"TransRaw!BD105","v":0}]
[null,{"$f":"TransRaw!B106","v":2026},{"$f":"TransRaw!C106","v":0},{"$f":"TransRaw!D106","v":0},{"$f":"TransRaw!E106","v":0},{"$f":"TransRaw!F106","v":0},{"$f":"TransRaw!G106","v":0},{"$f":"TransRaw!H106","v":0},{"$f":"TransRaw!I106","v":0},{"$f":"TransRaw!J106","v":0},{"$f":"TransRaw!K106","v":0},{"$f":"TransRaw!L106","v":0},{"$f":"TransRaw!M106","v":0},{"$f":"TransRaw!N106","v":0},{"$f":"TransRaw!O106","v":0},{"$f":"TransRaw!P106","v":0},{"$f":"TransRaw!Q106","v":0},{"$f":"TransRaw!R106","v":0},{"$f":"TransRaw!S106","v":0},{"$f":"TransRaw!T106","v":0},{"$f":"TransRaw!U106","v":0},{"$f":"TransRaw!V106","v":0},{"$f":"TransRaw!W106","v":0},{"$f":"TransRaw!X106","v":0},{"$f":"TransRaw!Y106","v":0},{"$f":"TransRaw!Z106","v":0},{"$f":"TransRaw!AA106","v":0},{"$f":"TransRaw!AB106","v":0},{"$f":"TransRaw!AC106","v":0},{"$f":"TransRaw!AD106","v":0},{"$f":"TransRaw!AE106","v":0},{"$f":"TransRaw!AF106","v":0},{"$f":"TransRaw!AG106","v":0},{"$f":"TransRaw!AH106","v":0},{"$f":"TransRaw!AI106","v":0},{"$f":"TransRaw!AJ106","v":0},{"$f":"TransRaw!AK106","v":0},{"$f":"TransRaw!AL106","v":0},{"$f":"TransRaw!AM106","v":0},{"$f":"TransRaw!AN106","v":0},{"$f":"TransRaw!AO106","v":0},{"$f":"TransRaw!AP106","v":0},{"$f":"TransRaw!AQ106","v":0},{"$f":"TransRaw!AR106","v":0},{"$f":"TransRaw!AS106","v":0},{"$f":"TransRaw!AT106","v":0},{"$f":"TransRaw!AU106","v":0},{"$f":"TransRaw!AV106","v":0},{"$f":"TransRaw!AW106","v":0},{"$f":"TransRaw!AX106","v":0},{"$f":"TransRaw!AY106","v":0},{"$f":"TransRaw!AZ106","v":0},{"$f":"TransRaw!BA106","v":0},{"$f":"TransRaw!BB106","v":0},{"$f":"TransRaw!BC106","v":0},{"$f":"TransRaw!BD106","v":0}]
[null,{"$f":"TransRaw!B107","v":2027},{"$f":"TransRaw!C107","v":0},{"$f":"TransRaw!D107","v":0},{"$f":"TransRaw!E107","v":0},{"$f":"TransRaw!F107","v":0},{"$f":"TransRaw!G107","v":0},{"$f":"TransRaw!H107","v":0},{"$f":"TransRaw!I107","v":0},{"$f":"TransRaw!J107","v":0},{"$f":"TransRaw!K107","v":0},{"$f":"TransRaw!L107","v":0},{"$f":"TransRaw!M107","v":0},{"$f":"TransRaw!N107","v":0},{"$f":"TransRaw!O107","v":0},{"$f":"TransRaw!P107","v":0},{"$f":"TransRaw!Q107","v":0},{"$f":"TransRaw!R107","v":0},{"$f":"TransRaw!S107","v":0},{"$f":"TransRaw!T107","v":0},{"$f":"TransRaw!U107","v":0},{"$f":"TransRaw!V107","v":0},{"$f":"TransRaw!W107","v":0},{"$f":"TransRaw!X107","v":0},{"$f":"TransRaw!Y107","v":0},{"$f":"TransRaw!Z107","v":0},{"$f":"TransRaw!AA107","v":0},{"$f":"TransRaw!AB107","v":0},{"$f":"TransRaw!AC107","v":0},{"$f":"TransRaw!AD107","v":0},{"$f":"TransRaw!AE107","v":0},{"$f":"TransRaw!AF107","v":0},{"$f":"TransRaw!AG107","v":0},{"$f":"TransRaw!AH107","v":0},{"$f":"TransRaw!AI107","v":0},{"$f":"TransRaw!AJ107","v":0},{"$f":"TransRaw!AK107","v":0},{"$f":"TransRaw!AL107","v":0},{"$f":"TransRaw!AM107","v":0},{"$f":"TransRaw!AN107","v":0},{"$f":"TransRaw!AO107","v":0},{"$f":"TransRaw!AP107","v":0},{"$f":"TransRaw!AQ107","v":0},{"$f":"TransRaw!AR107","v":0},{"$f":"TransRaw!AS107","v":0},{"$f":"TransRaw!AT107","v":0},{"$f":"TransRaw!AU107","v":0},{"$f":"TransRaw!AV107","v":0},{"$f":"TransRaw!AW107","v":0},{"$f":"TransRaw!AX107","v":0},{"$f":"TransRaw!AY107","v":0},{"$f":"TransRaw!AZ107","v":0},{"$f":"TransRaw!BA107","v":0},{"$f":"TransRaw!BB107","v":0},{"$f":"TransRaw!BC107","v":0},{"$f":"TransRaw!BD107","v":0}]
[null,{"$f":"TransRaw!B108","v":2028},{"$f":"TransRaw!C108","v":0},{"$f":"TransRaw!D108","v":0},{"$f":"TransRaw!E108","v":0},{"$f":"TransRaw!F108","v":0},{"$f":"TransRaw!G108","v":0},{"$f":"TransRaw!H108","v":0},{"$f":"TransRaw!I108","v":0},{"$f":"TransRaw!J108","v":0},{"$f":"TransRaw!K108","v":0},{"$f":"TransRaw!L108","v":0},{"$f":"TransRaw!M108","v":0},{"$f":"TransRaw!N108","v":0},{"$f":"TransRaw!O108","v":0},{"$f":"TransRaw!P108","v":0},{"$f":"TransRaw!Q108","v":0},{"$f":"TransRaw!R108","v":0},{"$f":"TransRaw!S108","v":0},{"$f":"TransRaw!T108","v":0},{"$f":"TransRaw!U108","v":0},{"$f":"TransRaw!V108","v":0},{"$f":"TransRaw!W108","v":0},{"$f":"TransRaw!X108","v":0},{"$f":"TransRaw!Y108","v":0},{"$f":"TransRaw!Z108","v":0},{"$f":"TransRaw!AA108","v":0},{"$f":"TransRaw!AB108","v":0},{"$f":"TransRaw!AC108","v":0},{"$f":"TransRaw!AD108","v":0},{"$f":"TransRaw!AE108","v":0},{"$f":"TransRaw!AF108","v":0},{"$f":"TransRaw!AG108","v":0},{"$f":"TransRaw!AH108","v":0},{"$f":"TransRaw!AI108","v":0},{"$f":"TransRaw!AJ108","v":0},{"$f":"TransRaw!AK108","v":0},{"$f":"TransRaw!AL108","v":0},{"$f":"TransRaw!AM108","v":0},{"$f":"TransRaw!AN108","v":0},{"$f":"TransRaw!AO108","v":0},{"$f":"TransRaw!AP108","v":0},{"$f":"TransRaw!AQ108","v":0},{"$f":"TransRaw!AR108","v":0},{"$f":"TransRaw!AS108","v":0},{"$f":"TransRaw!AT108","v":0},{"$f":"TransRaw!AU108","v":0},{"$f":"TransRaw!AV108","v":0},{"$f":"TransRaw!AW108","v":0},{"$f":"TransRaw!AX108","v":0},{"$f":"TransRaw!AY108","v":0},{"$f":"TransRaw!AZ108","v":0},{"$f":"TransRaw!BA108","v":0},{"$f":"TransRaw!BB108","v":0},{"$f":"TransRaw!BC108","v":0},{"$f":"TransRaw!BD108","v":0}]
[null,{"$f":"TransRaw!B109","v":2029},{"$f":"TransRaw!C109","v":0},{"$f":"TransRaw!D109","v":0},{"$f":"TransRaw!E109","v":0},{"$f":"TransRaw!F109","v":0},{"$f":"TransRaw!G109","v":0},{"$f":"TransRaw!H109","v":0},{"$f":"TransRaw!I109","v":0},{"$f":"TransRaw!J109","v":0},{"$f":"TransRaw!K109","v":0},{"$f":"TransRaw!L109","v":0},{"$f":"TransRaw!M109","v":0},{"$f":"TransRaw!N109","v":0},{"$f":"TransRaw!O109","v":0},{"$f":"TransRaw!P109","v":0},{"$f":"TransRaw!Q109","v":0},{"$f":"TransRaw!R109","v":0},{"$f":"TransRaw!S109","v":0},{"$f":"TransRaw!T109","v":0},{"$f":"TransRaw!U109","v":0},{"$f":"TransRaw!V109","v":0},{"$f":"TransRaw!W109","v":0},{"$f":"TransRaw!X109","v":0},{"$f":"TransRaw!Y109","v":0},{"$f":"TransRaw!Z109","v":0},{"$f":"TransRaw!AA109","v":0},{"$f":"TransRaw!AB109","v":0},{"$f":"TransRaw!AC109","v":0},{"$f":"TransRaw!AD109","v":0},{"$f":"TransRaw!AE109","v":0},{"$f":"TransRaw!AF109","v":0},{"$f":"TransRaw!AG109","v":0},{"$f":"TransRaw!AH109","v":0},{"$f":"TransRaw!AI109","v":0},{"$f":"TransRaw!AJ109","v":0},{"$f":"TransRaw!AK109","v":0},{"$f":"TransRaw!AL109","v":0},{"$f":"TransRaw!AM109","v":0},{"$f":"TransRaw!AN109","v":0},{"$f":"TransRaw!AO109","v":0},{"$f":"TransRaw!AP109","v":0},{"$f":"TransRaw!AQ109","v":0},{"$f":"TransRaw!AR109","v":0},{"$f":"TransRaw!AS109","v":0},{"$f":"TransRaw!AT109","v":0},{"$f":"TransRaw!AU109","v":0},{"$f":"TransRaw!AV109","v":0},{"$f":"TransRaw!AW109","v":0},{"$f":"TransRaw!AX109","v":0},{"$f":"TransRaw!AY109","v":0},{"$f":"TransRaw!AZ109","v":0},{"$f":"TransRaw!BA109","v":0},{"$f":"TransRaw!BB109","v":0},{"$f":"TransRaw!BC109","v":0},{"$f":"TransRaw!BD109","v":0}]
[null,{"$f":"TransRaw!B110","v":2030},{"$f":"TransRaw!C110","v":0},{"$f":"TransRaw!D110","v":0},{"$f":"TransRaw!E110","v":0},{"$f":"TransRaw!F110","v":0},{"$f":"TransRaw!G110","v":0},{"$f":"TransRaw!H110","v":0},{"$f":"TransRaw!I110","v":0},{"$f":"TransRaw!J110","v":0},{"$f":"TransRaw!K110","v":0},{"$f":"TransRaw!L110","v":0},{"$f":"TransRaw!M110","v":0},{"$f":"TransRaw!N110","v":0},{"$f":"TransRaw!O110","v":0},{"$f":"TransRaw!P110","v":0},{"$f":"TransRaw!Q110","v":0},{"$f":"TransRaw!R110","v":0},{"$f":"TransRaw!S110","v":0},{"$f":"TransRaw!T110","v":0},{"$f":"TransRaw!U110","v":0},{"$f":"TransRaw!V110","v":0},{"$f":"TransRaw!W110","v":0},{"$f":"TransRaw!X110","v":0},{"$f":"TransRaw!Y110","v":0},{"$f":"TransRaw!Z110","v":0},{"$f":"TransRaw!AA110","v":0},{"$f":"TransRaw!AB110","v":0},{"$f":"TransRaw!AC110","v":0},{"$f":"TransRaw!AD110","v":0},{"$f":"TransRaw!AE110","v":0},{"$f":"TransRaw!AF110","v":0},{"$f":"TransRaw!AG110","v":0},{"$f":"TransRaw!AH110","v":0},{"$f":"TransRaw!AI110","v":0},{"$f":"TransRaw!AJ110","v":0},{"$f":"TransRaw!AK110","v":0},{"$f":"TransRaw!AL110","v":0},{"$f":"TransRaw!AM110","v":0},{"$f":"TransRaw!AN110","v":0},{"$f":"TransRaw!AO110","v":0},{"$f":"TransRaw!AP110","v":0},{"$f":"TransRaw!AQ110","v":0},{"$f":"TransRaw!AR110","v":8.14},{"$f":"TransRaw!AS110","v":0},{"$f":"TransRaw!AT110","v":0},{"$f":"TransRaw!AU110","v":0},{"$f":"TransRaw!AV110","v":0},{"$f":"TransRaw!AW110","v":0},{"$f":"TransRaw!AX110","v":0},{"$f":"TransRaw!AY110","v":0},{"$f":"TransRaw!AZ110","v":0},{"$f":"TransRaw!BA110","v":0},{"$f":"TransRaw!BB110","v":0},{"$f":"TransRaw!BC110","v":0},{"$f":"TransRaw!BD110","v":0}]
[null,{"$f":"TransRaw!B111","v":2031},{"$f":"TransRaw!C111","v":0},{"$f":"TransRaw!D111","v":0},{"$f":"TransRaw!E111","v":0},{"$f":"TransRaw!F111","v":0},{"$f":"TransRaw!G111","v":0},{"$f":"TransRaw!H111","v":0},{"$f":"TransRaw!I111","v":0},{"$f":"TransRaw!J111","v":0},{"$f":"TransRaw!K111","v":0},{"$f":"TransRaw!L111","v":0},{"$f":"TransRaw!M111","v":0},{"$f":"TransRaw!N111","v":0},{"$f":"TransRaw!O111","v":0},{"$f":"TransRaw!P111","v":0},{"$f":"TransRaw!Q111","v":0},{"$f":"TransRaw!R111","v":0},{"$f":"TransRaw!S111","v":0},{"$f":"TransRaw!T111","v":0},{"$f":"TransRaw!U111","v":0},{"$f":"TransRaw!V111","v":0},{"$f":"TransRaw!W111","v":0},{"$f":"TransRaw!X111","v":0},{"$f":"TransRaw!Y111","v":0},{"$f":"TransRaw!Z111","v":0},{"$f":"TransRaw!AA111","v":0},{"$f":"TransRaw!AB111","v":0},{"$f":"TransRaw!AC111","v":0},{"$f":"TransRaw!AD111","v":0},{"$f":"TransRaw!AE111","v":0},{"$f":"TransRaw!AF111","v":0},{"$f":"TransRaw!AG111","v":0},{"$f":"TransRaw!AH111","v":0},{"$f":"TransRaw!AI111","v":0},{"$f":"TransRaw!AJ111","v":0},{"$f":"TransRaw!AK111","v":0},{"$f":"TransRaw!AL111","v":0},{"$f":"TransRaw!AM111","v":0},{"$f":"TransRaw!AN111","v":0},{"$f":"TransRaw!AO111","v":0},{"$f":"TransRaw!AP111","v":0},{"$f":"TransRaw!AQ111","v":0},{"$f":"TransRaw!AR111","v":0},{"$f":"TransRaw!AS111","v":0},{"$f":"TransRaw!AT111","v":0},{"$f":"TransRaw!AU111","v":0},{"$f":"TransRaw!AV111","v":0},{"$f":"TransRaw!AW111","v":0},{"$f":"TransRaw!AX111","v":0},{"$f":"TransRaw!AY111","v":0},{"$f":"TransRaw!AZ111","v":0},{"$f":"TransRaw!BA111","v":0},{"$f":"TransRaw!BB111","v":0},{"$f":"TransRaw!BC111","v":0},{"$f":"TransRaw!BD111","v":0}]
[null,{"$f":"TransRaw!B112","v":2040},{"$f":"TransRaw!C112","v":0},{"$f":"TransRaw!D112","v":0},{"$f":"TransRaw!E112","v":0},{"$f":"TransRaw!F112","v":0},{"$f":"TransRaw!G112","v":0},{"$f":"TransRaw!H112","v":0},{"$f":"TransRaw!I112","v":0},{"$f":"TransRaw!J112","v":0},{"$f":"TransRaw!K112","v":0},{"$f":"TransRaw!L112","v":0},{"$f":"TransRaw!M112","v":0},{"$f":"TransRaw!N112","v":0},{"$f":"TransRaw!O112","v":0},{"$f":"TransRaw!P112","v":0},{"$f":"TransRaw!Q112","v":0},{"$f":"TransRaw!R112","v":0},{"$f":"TransRaw!S112","v":0},{"$f":"TransRaw!T112","v":0},{"$f":"TransRaw!U112","v":0},{"$f":"TransRaw!V112","v":0},{"$f":"TransRaw!W112","v":0},{"$f":"TransRaw!X112","v":0},{"$f":"TransRaw!Y112","v":0},{"$f":"TransRaw!Z112","v":0},{"$f":"TransRaw!AA112","v":0},{"$f":"TransRaw!AB112","v":0},{"$f":"TransRaw!AC112","v":0},{"$f":"TransRaw!AD112","v":0},{"$f":"TransRaw!AE112","v":0},{"$f":"TransRaw!AF112","v":0},{"$f":"TransRaw!AG112","v":0},{"$f":"TransRaw!AH112","v":0},{"$f":"TransRaw!AI112","v":0},{"$f":"TransRaw!AJ112","v":1.64},{"$f":"TransRaw!AK112","v":0},{"$f":"TransRaw!AL112","v":0},{"$f":"TransRaw!AM112","v":0},{"$f":"TransRaw!AN112","v":0},{"$f":"TransRaw!AO112","v":0},{"$f":"TransRaw!AP112","v":0},{"$f":"TransRaw!AQ112","v":0},{"$f":"TransRaw!AR112","v":7.84},{"$f":"TransRaw!AS112","v":0},{"$f":"TransRaw!AT112","v":0},{"$f":"TransRaw!AU112","v":0},{"$f":"TransRaw!AV112","v":0},{"$f":"TransRaw!AW112","v":14.35},{"$f":"TransRaw!AX112","v":0},{"$f":"TransRaw!AY112","v":0},{"$f":"TransRaw!AZ112","v":0},{"$f":"TransRaw!BA112","v":4.5999999999999996},{"$f":"TransRaw!BB112","v":0},{"$f":"TransRaw!BC112","v":10.38},{"$f":"TransRaw!BD112","v":0}]
[null,{"$f":"TransRaw!B113","v":2050},{"$f":"TransRaw!C113","v":0},{"$f":"TransRaw!D113","v":0},{"$f":"TransRaw!E113","v":0},{"$f":"TransRaw!F113","v":0},{"$f":"TransRaw!G113","v":0},{"$f":"TransRaw!H113","v":0},{"$f":"TransRaw!I113","v":0},{"$f":"TransRaw!J113","v":0},{"$f":"TransRaw!K113","v":0},{"$f":"TransRaw!L113","v":0},{"$f":"TransRaw!M113","v":0},{"$f":"TransRaw!N113","v":0},{"$f":"TransRaw!O113","v":0},{"$f":"TransRaw!P113","v":0},{"$f":"TransRaw!Q113","v":0},{"$f":"TransRaw!R113","v":0},{"$f":"TransRaw!S113","v":0},{"$f":"TransRaw!T113","v":0},{"$f":"TransRaw!U113","v":0},{"$f":"TransRaw!V113","v":0},{"$f":"TransRaw!W113","v":0},{"$f":"TransRaw!X113","v":0},{"$f":"TransRaw!Y113","v":0},{"$f":"TransRaw!Z113","v":0},{"$f":"TransRaw!AA113","v":0},{"$f":"TransRaw!AB113","v":0},{"$f":"TransRaw!AC113","v":0},{"$f":"TransRaw!AD113","v":0},{"$f":"TransRaw!AE113","v":0},{"$f":"TransRaw!AF113","v":0},{"$f":"TransRaw!AG113","v":0},{"$f":"TransRaw!AH113","v":0},{"$f":"TransRaw!AI113","v":0},{"$f":"TransRaw!AJ113","v":3.18},{"$f":"TransRaw!AK113","v":0},{"$f":"TransRaw!AL113","v":0},{"$f":"TransRaw!AM113","v":0},{"$f":"TransRaw!AN113","v":0},{"$f":"TransRaw!AO113","v":0},{"$f":"TransRaw!AP113","v":0},{"$f":"TransRaw!AQ113","v":0},{"$f":"TransRaw!AR113","v":0},{"$f":"TransRaw!AS113","v":0},{"$f":"TransRaw!AT113","v":0},{"$f":"TransRaw!AU113","v":0},{"$f":"TransRaw!AV113","v":0},{"$f":"TransRaw!AW113","v":0},{"$f":"TransRaw!AX113","v":0},{"$f":"TransRaw!AY113","v":0},{"$f":"TransRaw!AZ113","v":0},{"$f":"TransRaw!BA113","v":5.49},{"$f":"TransRaw!BB113","v":0},{"$f":"TransRaw!BC113","v":0},{"$f":"TransRaw!BD113","v":0}]
[null,{"$f":"TransRaw!B114","v":0},{"$f":"TransRaw!C114","v":0},{"$f":"TransRaw!D114","v":0},{"$f":"TransRaw!E114","v":0},{"$f":"TransRaw!F114","v":0},{"$f":"TransRaw!G114","v":0},{"$f":"TransRaw!H114","v":0},{"$f":"TransRaw!I114","v":0},{"$f":"TransRaw!J114","v":0},{"$f":"TransRaw!K114","v":0},{"$f":"TransRaw!L114","v":0},{"$f":"TransRaw!M114","v":0},{"$f":"TransRaw!N114","v":0},{"$f":"TransRaw!O114","v":0},{"$f":"TransRaw!P114","v":0},{"$f":"TransRaw!Q114","v":0},{"$f":"TransRaw!R114","v":0},{"$f":"TransRaw!S114","v":0},{"$f":"TransRaw!T114","v":0},{"$f":"TransRaw!U114","v":0},{"$f":"TransRaw!V114","v":0},{"$f":"TransRaw!W114","v":0},{"$f":"TransRaw!X114","v":0},{"$f":"TransRaw!Y114","v":0},{"$f":"TransRaw!Z114","v":0},{"$f":"TransRaw!AA114","v":0},{"$f":"TransRaw!AB114","v":0},{"$f":"TransRaw!AC114","v":0},{"$f":"TransRaw!AD114","v":0},{"$f":"TransRaw!AE114","v":0},{"$f":"TransRaw!AF114","v":0},{"$f":"TransRaw!AG114","v":0},{"$f":"TransRaw!AH114","v":0},{"$f":"TransRaw!AI114","v":0},{"$f":"TransRaw!AJ114","v":0},{"$f":"TransRaw!AK114","v":0},{"$f":"TransRaw!AL114","v":0},{"$f":"TransRaw!AM114","v":0},{"$f":"TransRaw!AN114","v":0},{"$f":"TransRaw!AO114","v":0},{"$f":"TransRaw!AP114","v":0},{"$f":"TransRaw!AQ114","v":0},{"$f":"TransRaw!AR114","v":0},{"$f":"TransRaw!AS114","v":0},{"$f":"TransRaw!AT114","v":0},{"$f":"TransRaw!AU114","v":0},{"$f":"TransRaw!AV114","v":0},{"$f":"TransRaw!AW114","v":0},{"$f":"TransRaw!AX114","v":0},{"$f":"TransRaw!AY114","v":0},{"$f":"TransRaw!AZ114","v":0},{"$f":"TransRaw!BA114","v":0},{"$f":"TransRaw!BB114","v":0},{"$f":"TransRaw!BC114","v":0},{"$f":"TransRaw!BD114","v":0}]

{"sheet":"DemandsPrices","index":9,"n_rows":134,"n_cols":89,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,1,{"$f":"G1+1","v":2},{"$f":"H1+1","v":3},4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
["GWh",null,"Demand",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G1","v":1},{"$f":"H1","v":2},3,4,5,6,7,8,9,10,11,12,13]
[null,null,{"$f":"C7&C9","v":"BUwIndustry"},{"$f":"D7&D9","v":"BUwUrban"},"BUwRural","BUwSum","CIwIndustry","CIwUrban","CIwRural","CIwSum","GAwIndustry","GAwUrban","GAwRural","GAwSum","GHwIndustry","GHwUrban","GHwRural","GHwSum","GUwIndustry","GUwUrban","GUwRural","GUwSum","GBwIndustry","GBwUrban","GBwRural","GBwSum","LIwIndustry","LIwUrban","LIwRural","LIwSum","MAwIndustry","MAwUrban","MAwRural","MAwSum","NIwIndustry","NIwUrban","NIwRural","NIwSum","NGwIndustry","NGwUrban","NGwRural","NGwSum","SEwIndustry","SEwUrban","SEwRural","SEwSum","SIwIndustry","SIwUrban","SIwRural","SIwSum","TBwIndustry","TBwUrban","TBwRural","TBwSum",null,null,{"$f":"G2","v":"BUw"},{"$f":"H2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw",{"$f":"S2","v":"TBw"}]
[null,null,{"$f":"C$7&\"FinaleElc\"","v":"BUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&C$7&\"!$A$12:$A$540\"),C5,INDIRECT(\"Raw\"&C$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"G$7&\"FinaleElc\"","v":"CIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&G$7&\"!$A$12:$A$540\"),G5,INDIRECT(\"Raw\"&G$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"K$7&\"FinaleElc\"","v":"GAwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&K$7&\"!$A$12:$A$540\"),K5,INDIRECT(\"Raw\"&K$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"O$7&\"FinaleElc\"","v":"GHwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&O$7&\"!$A$12:$A$540\"),O5,INDIRECT(\"Raw\"&O$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"S$7&\"FinaleElc\"","v":"GUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&S$7&\"!$A$12:$A$540\"),S5,INDIRECT(\"Raw\"&S$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"W$7&\"FinaleElc\"","v":"GBwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&W$7&\"!$A$12:$A$540\"),W5,INDIRECT(\"Raw\"&W$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AA$7&\"FinaleElc\"","v":"LIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AA$7&\"!$A$12:$A$540\"),AA5,INDIRECT(\"Raw\"&AA$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AE$7&\"FinaleElc\"","v":"MAwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AE$7&\"!$A$12:$A$540\"),AE5,INDIRECT(\"Raw\"&AE$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AI$7&\"FinaleElc\"","v":"NIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AI$7&\"!$A$12:$A$540\"),AI5,INDIRECT(\"Raw\"&AI$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AM$7&\"FinaleElc\"","v":"NGwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AM$7&\"!$A$12:$A$540\"),AM5,INDIRECT(\"Raw\"&AM$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AQ$7&\"FinaleElc\"","v":"SEwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AQ$7&\"!$A$12:$A$540\"),AQ5,INDIRECT(\"Raw\"&AQ$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AU$7&\"FinaleElc\"","v":"SIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AU$7&\"!$A$12:$A$540\"),AU5,INDIRECT(\"Raw\"&AU$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AY$7&\"FinaleElc\"","v":"TBwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AY$7&\"!$A$12:$A$540\"),AY5,INDIRECT(\"Raw\"&AY$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3}]
[null,null,1,1,1,1,{"$f":"C6+1","v":2},{"$f":"D6+1","v":2},2,2,3,{"$f":"H6+1","v":3},{"$f":"I6+1","v":3},{"$f":"J6+1","v":3},4,{"$f":"L6+1","v":4},{"$f":"M6+1","v":4},{"$f":"N6+1","v":4},5,{"$f":"P6+1","v":5},{"$f":"Q6+1","v":5},{"$f":"R6+1","v":5},6,{"$f":"T6+1","v":6},{"$f":"U6+1","v":6},{"$f":"V6+1","v":6},7,{"$f":"X6+1","v":7},{"$f":"Y6+1","v":7},{"$f":"Z6+1","v":7},8,{"$f":"AB6+1","v":8},{"$f":"AC6+1","v":8},{"$f":"AD6+1","v":8},9,{"$f":"AF6+1","v":9},{"$f":"AG6+1","v":9},{"$f":"AH6+1","v":9},10,{"$f":"AJ6+1","v":10},{"$f":"AK6+1","v":10},{"$f":"AL6+1","v":10},11,{"$f":"AN6+1","v":11},{"$f":"AO6+1","v":11},{"$f":"AP6+1","v":11},12,{"$f":"AR6+1","v":12},{"$f":"AS6+1","v":12},{"$f":"AT6+1","v":12},13,{"$f":"AV6+1","v":13},{"$f":"AW6+1","v":13},{"$f":"AX6+1","v":13}]
[null,null,{"$f":"OFFSET($F$2,0,C6)","v":"BUw"},{"$f":"OFFSET($F$2,0,D6)","v":"BUw"},"BUw","BUw",{"$f":"OFFSET($F$2,0,G6)","v":"CIw"},{"$f":"OFFSET($F$2,0,H6)","v":"CIw"},"CIw","CIw","GAw",{"$f":"OFFSET($F$2,0,L6)","v":"GAw"},{"$f":"OFFSET($F$2,0,M6)","v":"GAw"},{"$f":"OFFSET($F$2,0,N6)","v":"GAw"},"GHw",{"$f":"OFFSET($F$2,0,P6)","v":"GHw"},{"$f":"OFFSET($F$2,0,Q6)","v":"GHw"},{"$f":"OFFSET($F$2,0,R6)","v":"GHw"},"GUw",{"$f":"OFFSET($F$2,0,T6)","v":"GUw"},{"$f":"OFFSET($F$2,0,U6)","v":"GUw"},{"$f":"OFFSET($F$2,0,V6)","v":"GUw"},"GBw",{"$f":"OFFSET($F$2,0,X6)","v":"GBw"},{"$f":"OFFSET($F$2,0,Y6)","v":"GBw"},{"$f":"OFFSET($F$2,0,Z6)","v":"GBw"},"LIw",{"$f":"OFFSET($F$2,0,AB6)","v":"LIw"},{"$f":"OFFSET($F$2,0,AC6)","v":"LIw"},{"$f":"OFFSET($F$2,0,AD6)","v":"LIw"},"MAw",{"$f":"OFFSET($F$2,0,AF6)","v":"MAw"},{"$f":"OFFSET($F$2,0,AG6)","v":"MAw"},{"$f":"OFFSET($F$2,0,AH6)","v":"MAw"},"NIw",{"$f":"OFFSET($F$2,0,AJ6)","v":"NIw"},{"$f":"OFFSET($F$2,0,AK6)","v":"NIw"},{"$f":"OFFSET($F$2,0,AL6)","v":"NIw"},"NGw",{"$f":"OFFSET($F$2,0,AN6)","v":"NGw"},{"$f":"OFFSET($F$2,0,AO6)","v":"NGw"},{"$f":"OFFSET($F$2,0,AP6)","v":"NGw"},"SEw",{"$f":"OFFSET($F$2,0,AR6)","v":"SEw"},{"$f":"OFFSET($F$2,0,AS6)","v":"SEw"},{"$f":"OFFSET($F$2,0,AT6)","v":"SEw"},"SIw",{"$f":"OFFSET($F$2,0,AV6)","v":"SIw"},{"$f":"OFFSET($F$2,0,AW6)","v":"SIw"},{"$f":"OFFSET($F$2,0,AX6)","v":"SIw"},"TBw",{"$f":"OFFSET($F$2,0,AZ6)","v":"TBw"},{"$f":"OFFSET($F$2,0,BA6)","v":"TBw"},{"$f":"OFFSET($F$2,0,BB6)","v":"TBw"}]
[null,null,"Ele","Urb","Rur",null,{"$f":"C8","v":"Ele"},{"$f":"D8","v":"Urb"},"Rur",null,{"$f":"G8","v":"Ele"},{"$f":"H8","v":"Urb"},{"$f":"I8","v":"Rur"},null,{"$f":"K8","v":"Ele"},{"$f":"L8","v":"Urb"},{"$f":"M8","v":"Rur"},null,{"$f":"O8","v":"Ele"},{"$f":"P8","v":"Urb"},{"$f":"Q8","v":"Rur"},null,{"$f":"S8","v":"Ele"},{"$f":"T8","v":"Urb"},{"$f":"U8","v":"Rur"},null,{"$f":"W8","v":"Ele"},{"$f":"X8","v":"Urb"},{"$f":"Y8","v":"Rur"},null,{"$f":"AA8","v":"Ele"},{"$f":"AB8","v":"Urb"},{"$f":"AC8","v":"Rur"},null,{"$f":"AE8","v":"Ele"},{"$f":"AF8","v":"Urb"},{"$f":"AG8","v":"Rur"},null,{"$f":"AI8","v":"Ele"},{"$f":"AJ8","v":"Urb"},{"$f":"AK8","v":"Rur"},null,{"$f":"AM8","v":"Ele"},{"$f":"AN8","v":"Urb"},{"$f":"AO8","v":"Rur"},null,{"$f":"AQ8","v":"Ele"},{"$f":"AR8","v":"Urb"},{"$f":"AS8","v":"Rur"},null,{"$f":"AU8","v":"Ele"},{"$f":"AV8","v":"Urb"},{"$f":"AW8","v":"Rur"}]
[null,null,"Industry","Urban","Rural","Sum",{"$f":"C9","v":"Industry"},"Urban","Rural",{"$f":"F9","v":"Sum"},"Industry","Urban","Rural",{"$f":"J9","v":"Sum"},"Industry","Urban","Rural",{"$f":"N9","v":"Sum"},"Industry","Urban","Rural",{"$f":"R9","v":"Sum"},"Industry","Urban","Rural",{"$f":"V9","v":"Sum"},"Industry","Urban","Rural",{"$f":"Z9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AD9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AH9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AL9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AP9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AT9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AX9","v":"Sum"},null,null,{"$f":"OFFSET(Single!$H$3,0,BE3)","v":"Burkina"},{"$f":"OFFSET(Single!$H$3,0,BF3)","v":"Cote d'Ivoire"},{"$f":"OFFSET(Single!$H$3,0,BG3)","v":"Gambia"},{"$f":"OFFSET(Single!$H$3,0,BH3)","v":"Ghana"},{"$f":"OFFSET(Single!$H$3,0,BI3)","v":"Guinea"},{"$f":"OFFSET(Single!$H$3,0,BJ3)","v":"Guinea-Bissau"},{"$f":"OFFSET(Single!$H$3,0,BK3)","v":"Liberia"},{"$f":"OFFSET(Single!$H$3,0,BL3)","v":"Mali"},{"$f":"OFFSET(Single!$H$3,0,BM3)","v":"Niger"},{"$f":"OFFSET(Single!$H$3,0,BN3)","v":"Nigeria"},{"$f":"OFFSET(Single!$H$3,0,BO3)","v":"Senegal"},{"$f":"OFFSET(Single!$H$3,0,BP3)","v":"Sierra Leone"},{"$f":"OFFSET(Single!$H$3,0,BQ3)","v":"Togo/Benin"},"Sum"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A10,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A10,1,1,50))*8.76","v":79.715999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A10,1,1,50))*8.76","v":642.10799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A10,1,1,50))*8.76","v":14.016},{"$f":"SUM(C10:E10)","v":735.83999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A10,1,1,50))*8.76","v":541.36799999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),H$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A10,1,1,50))*8.76","v":3912.2159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),I$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A10,1,1,50))*8.76","v":83.22},{"$f":"SUM(G10:I10)","v":4536.8040000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),K$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A10,1,1,50))*8.76","v":20.148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),L$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A10,1,1,50))*8.76","v":149.79600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),M$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A10,1,1,50))*8.76","v":2.6279999999999997},{"$f":"SUM(K10:M10)","v":172.572},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$5,1,1,50),O$8,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$5+$A10,1,1,50))*8.76","v":840.08400000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$5,1,1,50),P$8,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$5+$A10,1,1,50))*8.76","v":7474.9079999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$5,1,1,50),Q$8,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$5+$A10,1,1,50))*8.76","v":128.77199999999999},{"$f":"SUM(O10:Q10)","v":8443.764000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$5,1,1,50),S$8,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$5,1,1,50),T$8,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$5+$A10,1,1,50))*8.76","v":424.86},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$5,1,1,50),U$8,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$5+$A10,1,1,50))*8.76","v":7.8840000000000003},{"$f":"SUM(S10:U10)","v":432.74400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$5,1,1,50),W$8,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$5,1,1,50),X$8,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$5+$A10,1,1,50))*8.76","v":98.111999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$5,1,1,50),Y$8,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$5+$A10,1,1,50))*8.76","v":1.752},{"$f":"SUM(W10:Y10)","v":99.86399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$5,1,1,50),AA$8,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$5,1,1,50),AB$8,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$5+$A10,1,1,50))*8.76","v":23.652000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$5,1,1,50),AC$8,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$5+$A10,1,1,50))*8.76","v":0.876},{"$f":"SUM(AA10:AC10)","v":24.528000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$5,1,1,50),AE$8,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$5+$A10,1,1,50))*8.76","v":102.49199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$5,1,1,50),AF$8,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$5+$A10,1,1,50))*8.76","v":743.72400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$5,1,1,50),AG$8,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$5+$A10,1,1,50))*8.76","v":15.768000000000001},{"$f":"SUM(AE10:AG10)","v":861.98400000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$5,1,1,50),AI$8,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$5+$A10,1,1,50))*8.76","v":77.963999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$5,1,1,50),AJ$8,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$5+$A10,1,1,50))*8.76","v":614.07599999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$5,1,1,50),AK$8,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$5+$A10,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUM(AI10:AK10)","v":704.30399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$5,1,1,50),AM$8,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$5+$A10,1,1,50))*8.76","v":2157.5880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$5,1,1,50),AN$8,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$5+$A10,1,1,50))*8.76","v":17052.216},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$5,1,1,50),AO$8,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$5+$A10,1,1,50))*8.76","v":308.35200000000003},{"$f":"SUM(AM10:AO10)","v":19518.155999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$5,1,1,50),AQ$8,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$5+$A10,1,1,50))*8.76","v":232.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$5,1,1,50),AR$8,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$5+$A10,1,1,50))*8.76","v":1657.3919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$5,1,1,50),AS$8,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$5+$A10,1,1,50))*8.76","v":35.915999999999997},{"$f":"SUM(AQ10:AS10)","v":1925.4479999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$5,1,1,50),AU$8,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$5,1,1,50),AV$8,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$5+$A10,1,1,50))*8.76","v":113.004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$5,1,1,50),AW$8,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$5+$A10,1,1,50))*8.76","v":1.752},{"$f":"SUM(AU10:AW10)","v":114.756},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$5,1,1,50),AY$8,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$5+$A10,1,1,50))*8.76","v":193.596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$5,1,1,50),AZ$8,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$5+$A10,1,1,50))*8.76","v":1401.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$5,1,1,50),BA$8,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$5+$A10,1,1,50))*8.76","v":29.783999999999999},{"$f":"SUM(AY10:BA10)","v":1624.98},null,{"$f":"B10","v":2010},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C10:$BB10)","v":735.83999999999992},{"$f":"SUMIF($C$4:$BB$4,BF$4&\"Sum\",$C10:$BB10)","v":4536.8040000000001},172.572,8443.764000000001,432.74400000000003,99.86399999999999,24.528000000000002,861.98400000000004,704.30399999999997,19518.155999999999,1925.4479999999996,114.756,1624.98,{"$f":"SUM(BE10:BQ10)","v":39195.743999999999}]
[{"$f":"A10+1","v":5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A11,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A11,1,1,50))*8.76","v":97.23599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A11,1,1,50))*8.76","v":627.21599999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A11,1,1,50))*8.76","v":15.768000000000001},{"$f":"SUM(C11:E11)","v":740.21999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A11,1,1,50))*8.76","v":671.01599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),H$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A11,1,1,50))*8.76","v":3986.6759999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),I$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A11,1,1,50))*8.76","v":94.608000000000004},{"$f":"SUM(G11:I11)","v":4752.3},33.287999999999997,143.66399999999999,3.504,180.45599999999999,1241.2919999999999,7374.1679999999997,175.2,8790.66,0,431.86799999999994,9.636000000000001,441.50399999999996,0,99.864000000000004,2.6279999999999997,102.492,0,33.287999999999997,0.876,34.163999999999994,169.06800000000001,722.69999999999993,17.52,909.2879999999999,102.49199999999999,603.56400000000008,14.016,720.072,4732.152,27783.215999999997,579.91200000000003,33095.279999999992,296.08799999999997,1742.364,42.047999999999995,2080.5,325.87200000000001,143.66399999999999,3.504,473.04,266.30399999999997,1582.0559999999998,37.667999999999999,1886.0279999999996,null,{"$f":"B11","v":2011},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C11:$BB11)","v":740.21999999999991},4752.3,180.45599999999999,8790.66,441.50399999999996,102.492,34.163999999999994,909.2879999999999,720.072,33095.279999999992,2080.5,473.04,1886.0279999999996,{"$f":"SUM(BE11:BQ11)","v":54206.003999999994}]
[{"$f":"A11+1","v":6},2012,121.764,656.12400000000002,17.52,795.40800000000002,833.07599999999991,4182.0239999999994,110.37599999999999,5125.4759999999997,63.072000000000003,193.596,5.2559999999999993,261.92399999999998,1529.4959999999999,7679.8919999999998,203.232,9412.619999999999,0,547.5,14.016,561.51599999999996,0,107.748,2.6279999999999997,110.376,30.66,75.335999999999999,1.752,107.74799999999999,252.28800000000001,732.3359999999999,21.023999999999997,1005.6479999999999,135.78,624.58799999999997,16.643999999999998,777.01199999999994,8649.6239999999998,39793.175999999999,953.08799999999997,49395.888000000006,389.82,1938.588,51.684000000000005,2380.0920000000001,325.87200000000001,191.84399999999999,5.2559999999999993,522.97199999999998,360.036,1808.0640000000001,48.18,2216.2799999999997,null,2012,795.40800000000002,5125.4759999999997,261.92399999999998,9412.619999999999,561.51599999999996,110.376,107.74799999999999,1005.6479999999999,777.01199999999994,49395.888000000006,2380.0920000000001,522.97199999999998,2216.2799999999997,72672.960000000006]
[7,2013,149.79600000000002,689.41200000000003,21.023999999999997,860.23200000000008,1012.6559999999999,4382.6279999999997,128.77199999999999,5524.0559999999996,96.36,226.00800000000001,7.8840000000000003,330.25200000000001,1945.596,8420.112000000001,247.03199999999998,10612.74,0,682.404,21.023999999999997,703.428,0,114.756,3.504,118.26,121.764,119.136,3.504,244.40399999999997,360.036,762.99599999999998,26.28,1149.3119999999999,172.572,644.73599999999999,19.272000000000002,836.58,10847.508,40465.067999999999,1105.5119999999999,52418.088000000003,468.65999999999997,2011.2959999999998,59.567999999999998,2539.5239999999999,587.79599999999994,264.55199999999996,8.76,861.10799999999995,447.63600000000002,1935.96,56.94,2440.5360000000001,null,2013,860.23200000000008,5524.0559999999996,330.25200000000001,10612.74,703.428,118.26,244.40399999999997,1149.3119999999999,836.58,52418.088000000003,2539.5239999999999,861.10799999999995,2440.5360000000001,78638.51999999999]
[8,2014,182.208,726.20400000000006,23.652000000000001,932.06400000000008,1214.136,4595.4960000000001,148.04399999999998,5957.6759999999995,138.40800000000002,256.66800000000001,9.636000000000001,404.71200000000005,2302.1280000000002,8711.82,281.19600000000003,11295.144,0,815.55599999999993,29.783999999999999,845.33999999999992,0,123.51599999999999,4.38,127.89599999999999,611.44799999999998,166.44,6.1319999999999997,784.01999999999987,668.38799999999992,1072.2239999999999,42.923999999999999,1783.5359999999998,213.74399999999997,662.25599999999997,21.9,897.9,13305.564,41212.296000000002,1278.96,55796.82,556.26,2090.136,68.328000000000003,2714.7239999999997,847.96799999999996,358.28399999999999,14.016,1220.268,547.5,2072.616,66.575999999999993,2686.692,null,2014,932.06400000000008,5957.6759999999995,404.71200000000005,11295.144,845.33999999999992,127.89599999999999,784.01999999999987,1783.5359999999998,897.9,55796.82,2714.7239999999997,1220.268,2686.692,85446.792000000001]
[9,2015,218.124,763.87199999999996,27.155999999999999,1009.1519999999999,1439.268,4821.5039999999999,170.82,6431.5919999999996,190.96799999999999,284.7,12.263999999999999,487.93200000000002,2691.9479999999999,9014.0399999999991,318.86399999999998,12024.851999999999,0,1169.46,50.808,1220.268,0,132.27599999999998,5.2559999999999993,137.53199999999998,1101.1320000000001,196.22399999999999,9.636000000000001,1306.992,828.69599999999991,1030.1759999999999,49.055999999999997,1907.9279999999999,287.32799999999997,751.60799999999995,28.032,1066.9679999999998,16020.287999999999,41900.831999999995,1470.8040000000001,59391.923999999999,697.29599999999994,2321.4,82.343999999999994,3101.04,847.96799999999996,437.12399999999997,21.023999999999997,1306.1159999999998,660.50400000000002,2211.9,77.963999999999999,2950.3679999999999,null,2015,1009.1519999999999,6431.5919999999996,487.93200000000002,12024.851999999999,1220.268,137.53199999999998,1306.992,1907.9279999999999,1066.9679999999998,59391.923999999999,3101.04,1306.1159999999998,2950.3679999999999,92342.66399999999]
[10,2016,247.03199999999998,810.3,33.287999999999997,1090.6199999999999,1679.2919999999999,5034.3720000000003,182.208,6895.8720000000003,236.51999999999998,373.17599999999999,18.396000000000001,628.09199999999987,3117.6839999999997,9349.5479999999989,338.13600000000002,12805.367999999999,2460.6839999999997,1292.9759999999999,70.955999999999989,3824.616,326.74799999999999,141.036,7.008,474.79199999999997,1713.4559999999999,208.488,13.14,1935.0840000000001,1132.6680000000001,1298.232,72.707999999999998,2503.6080000000002,328.5,770.00400000000002,34.164000000000001,1132.6679999999999,18331.175999999999,43010.723999999995,1790.5440000000001,63132.443999999996,883.00799999999992,2620.9919999999997,108.624,3612.6239999999993,1500.588,532.60799999999995,34.164000000000001,2067.36,786.64799999999991,2359.0680000000002,84.971999999999994,3230.6880000000006,null,2016,1090.6199999999999,6895.8720000000003,628.09199999999987,12805.367999999999,3824.616,474.79199999999997,1935.0840000000001,2503.6080000000002,1132.6679999999999,63132.443999999996,3612.6239999999993,2067.36,3230.6880000000006,103333.83599999998]
[11,2017,278.56799999999998,858.48,40.295999999999999,1177.3440000000001,1939.4639999999999,5246.3639999999996,194.47199999999998,7380.2999999999993,236.51999999999998,395.952,21.023999999999997,653.49599999999998,3584.5919999999996,9694.6920000000009,359.15999999999997,13638.444,2496.6,1331.52,92.855999999999995,3920.9759999999997,326.74799999999999,176.07600000000002,11.388,514.21199999999999,1713.4559999999999,219.876,18.396000000000001,1951.7279999999998,1227.2759999999998,1297.356,84.971999999999994,2609.6039999999998,372.3,786.64799999999991,39.42,1198.3679999999999,20859.311999999998,44093.46,2147.9519999999998,67100.724000000002,1013.532,2702.46,128.77199999999999,3844.7640000000001,2153.2080000000001,585.16800000000001,50.808,2789.1840000000002,927.68400000000008,2508.8639999999996,92.855999999999995,3529.4039999999995,null,2017,1177.3440000000001,7380.2999999999993,653.49599999999998,13638.444,3920.9759999999997,514.21199999999999,1951.7279999999998,2609.6039999999998,1198.3679999999999,67100.724000000002,3844.7640000000001,2789.1840000000002,3529.4039999999995,110308.54799999998]
[12,2018,313.60799999999995,908.41200000000003,47.304000000000002,1269.3240000000001,2222.4119999999998,5456.6039999999994,206.73600000000002,7885.7519999999995,237.39600000000002,419.60399999999998,24.527999999999999,681.52800000000002,4093.5479999999998,10049.472,381.06,14524.08,2535.1439999999998,1366.56,122.64,4024.3439999999996,326.74799999999999,212.86799999999999,17.52,557.13599999999997,1713.4559999999999,229.512,27.155999999999999,1970.1239999999998,1349.9159999999999,1315.752,98.988,2764.6559999999995,419.60399999999998,802.41599999999994,46.427999999999997,1268.4479999999999,23624.844000000001,45149.916000000005,2547.4079999999999,71322.168000000005,1155.444,2782.1759999999999,150.672,4088.2919999999999,2804.9519999999998,603.56400000000008,72.707999999999998,3481.2239999999997,1083.6120000000001,2661.288,100.74,3845.64,null,2018,1269.3240000000001,7885.7519999999995,681.52800000000002,14524.08,4024.3439999999996,557.13599999999997,1970.1239999999998,2764.6559999999995,1268.4479999999999,71322.168000000005,4088.2919999999999,3481.2239999999997,3845.64,117682.716]
[13,2019,352.15200000000004,960.09599999999989,55.187999999999995,1367.4360000000001,2529.0119999999997,5664.2160000000003,219.876,8413.1039999999994,236.51999999999998,444.13200000000001,28.032,708.68400000000008,4650.6839999999993,10413.887999999999,403.83600000000001,15468.407999999998,4528.0439999999999,1391.9639999999999,164.68799999999999,6084.6959999999999,326.74799999999999,249.66,26.28,602.68799999999999,1713.4559999999999,234.768,41.171999999999997,1989.396,1451.5319999999999,1303.4880000000001,113.004,2868.0239999999999,470.41200000000003,814.68,53.435999999999993,1338.528,26641.788,46162.572,2994.1680000000001,75798.528000000006,1310.4959999999999,2862.768,174.32399999999998,4347.5879999999997,3850.02,607.06799999999998,109.5,4566.5879999999997,1257.06,2814.5880000000002,109.5,4181.1480000000001,null,2019,1367.4360000000001,8413.1039999999994,708.68400000000008,15468.407999999998,6084.6959999999999,602.68799999999999,1989.396,2868.0239999999999,1338.528,75798.528000000006,4347.5879999999997,4566.5879999999997,4181.1480000000001,127734.81600000001]
[14,2020,394.2,1013.532,63.948,1471.68,2861.0160000000001,5868.3239999999996,233.892,8963.232,236.51999999999998,470.41200000000003,32.411999999999999,739.34400000000005,5258.6279999999997,10785.312,429.24,16473.18,4595.4960000000001,1401.6,226.00800000000001,6223.1039999999994,652.62,284.7,40.295999999999999,977.61599999999999,1713.4559999999999,228.636,66.575999999999993,2008.6679999999999,1582.0559999999998,1306.992,128.77199999999999,3017.8199999999997,524.72399999999993,825.19200000000001,61.32,1411.2359999999999,29936.423999999999,47130.551999999996,3490.86,80557.835999999996,1482.1919999999998,2948.616,201.48,4632.2879999999996,4893.3360000000002,573.78,178.70399999999998,5645.82,1448.028,2970.5160000000001,118.25999999999999,4536.8040000000001,null,2020,1471.68,8963.232,739.34400000000005,16473.18,6223.1039999999994,977.61599999999999,2008.6679999999999,3017.8199999999997,1411.2359999999999,80557.835999999996,4632.2879999999996,5645.82,4536.8040000000001,136658.628]
[15,2021,432.74399999999997,1075.7279999999998,76.211999999999989,1584.6839999999997,3074.7599999999998,6139.884,262.8,9477.4439999999995,246.15600000000001,486.18,36.792000000000002,769.12800000000004,5656.3320000000003,11293.392,483.55200000000002,17433.276000000002,4674.3360000000002,1451.5319999999999,256.66800000000001,6382.5360000000001,654.37199999999996,325.87200000000001,46.427999999999997,1026.672,1716.96,239.148,75.335999999999999,2031.444,1680.1680000000001,1344.6599999999999,148.91999999999999,3173.748,559.76400000000001,854.97599999999989,70.955999999999989,1485.6959999999997,32698.451999999997,49916.231999999996,4126.8360000000002,86741.51999999999,1626.732,3069.5039999999999,226.88399999999999,4923.12,4902.9720000000007,594.80400000000009,199.72800000000001,5697.5040000000008,1583.808,3162.36,135.78,4881.9479999999994,null,2021,1584.6839999999997,9477.4439999999995,769.12800000000004,17433.276000000002,6382.5360000000001,1026.672,2031.444,3173.748,1485.6959999999997,86741.51999999999,4923.12,5697.5040000000008,4881.9479999999994,145608.72]
[16,2022,474.79200000000003,1140.5519999999999,89.35199999999999,1704.6960000000001,3300.768,6417.576,294.33600000000001,10012.68,255.792,501.072,41.171999999999997,798.03600000000006,6084.6959999999999,11829.504000000001,542.24400000000003,18456.444,4754.0520000000006,1482.1919999999998,284.7,6520.9440000000004,655.24799999999993,344.26799999999997,49.055999999999997,1048.5719999999999,1720.4639999999999,250.536,83.22,2054.2199999999998,1782.6599999999999,1381.4519999999998,170.82,3334.9319999999998,597.43200000000002,883.88400000000001,80.591999999999999,1561.9080000000001,35202.06,52103.603999999992,4769.82,92075.483999999997,1774.7759999999998,3179.88,252.28800000000001,5206.9439999999995,4913.4839999999995,615.82799999999997,220.75199999999998,5750.0640000000003,1730.1,3363.84,154.17600000000002,5248.1160000000009,null,2022,1704.6960000000001,10012.68,798.03600000000006,18456.444,6520.9440000000004,1048.5719999999999,2054.2199999999998,3334.9319999999998,1561.9080000000001,92075.483999999997,5206.9439999999995,5750.0640000000003,5248.1160000000009,153773.04]
[17,2023,520.34399999999994,1208.0040000000001,103.36800000000001,1831.7159999999999,3539.9160000000002,6702.2759999999998,328.5,10570.691999999999,265.428,516.84,46.427999999999997,828.69600000000003,6547.2239999999993,12394.524000000001,607.06799999999998,19548.815999999999,4835.5199999999995,1511.9759999999999,313.60799999999995,6661.1039999999994,657,363.53999999999996,51.684000000000005,1072.2239999999999,1723.0919999999999,263.67599999999999,92.855999999999995,2079.6239999999998,1888.6559999999999,1415.616,193.596,3497.8679999999999,635.97599999999989,912.79200000000003,91.98,1640.748,37889.628000000004,54368.939999999995,5474.1239999999998,97732.691999999995,1935.0840000000001,3292.8839999999996,280.32,5508.2879999999996,4923.12,635.97599999999989,241.77600000000001,5800.8719999999994,1886.904,3572.328,175.2,5634.4319999999998,null,2023,1831.7159999999999,10570.691999999999,828.69600000000003,19548.815999999999,6661.1039999999994,1072.2239999999999,2079.6239999999998,3497.8679999999999,1640.748,97732.691999999995,5508.2879999999996,5800.8719999999994,5634.4319999999998,162407.772]
[18,2024,569.4,1278.96,119.136,1967.4960000000001,3793.08,6993.1079999999993,364.416,11150.603999999998,275.94,532.60799999999995,52.56,861.10799999999995,7044.7920000000004,12989.328,677.14799999999991,20711.268,4916.9879999999994,1540.884,343.392,6801.2639999999992,657.87599999999998,383.68799999999999,55.187999999999995,1096.752,1726.596,276.81600000000003,102.49199999999999,2105.904,1999.9080000000001,1448.904,218.124,3666.9359999999997,676.27200000000005,940.82400000000007,103.36800000000001,1720.4639999999999,40775.171999999999,56716.619999999995,6246.7560000000003,103738.54799999998,2109.4079999999999,3410.268,311.85599999999999,5831.5319999999992,4933.6320000000005,656.12400000000002,262.8,5852.5560000000005,2055.096,3788.7,197.976,6041.7719999999999,null,2024,1967.4960000000001,11150.603999999998,861.10799999999995,20711.268,6801.2639999999992,1096.752,2105.904,3666.9359999999997,1720.4639999999999,103738.54799999998,5831.5319999999992,5852.5560000000005,6041.7719999999999,171546.204]
[19,2025,622.8359999999999,1353.42,137.53199999999998,2113.788,4060.2599999999998,7292.7,403.83600000000001,11756.795999999998,287.32799999999997,549.25200000000007,57.815999999999995,894.39600000000007,7581.78,13615.668,754.23599999999988,21951.684000000001,5001.96,1570.6680000000001,373.17599999999999,6945.804000000001,659.62799999999993,404.71199999999999,57.815999999999995,1122.1559999999999,1730.1,290.83199999999999,112.128,2133.06,2114.6640000000002,1480.44,244.40399999999997,3839.5080000000003,719.19599999999991,969.73199999999997,116.50800000000001,1805.4359999999999,43871.831999999995,59145.768000000004,7090.3440000000001,110107.944,2298.6239999999998,3531.1559999999999,345.14400000000001,6174.924,4943.2679999999991,676.27200000000005,284.7,5904.2399999999989,2235.5519999999997,4014.7080000000001,222.50399999999999,6472.7640000000001,null,2025,2113.788,11756.795999999998,894.39600000000007,21951.684000000001,6945.804000000001,1122.1559999999999,2133.06,3839.5080000000003,1805.4359999999999,110107.944,6174.924,5904.2399999999989,6472.7640000000001,181222.5]
[20,2026,680.65200000000004,1430.508,156.80399999999997,2267.9639999999999,4342.3319999999994,7596.6720000000005,445.88399999999996,12384.888000000001,297.83999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),L$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A26,1,1,50))*8.76","v":566.77200000000005},63.948,928.56000000000006,8159.94,14275.295999999998,837.4559999999999,23272.691999999995,5081.6760000000004,1598.7,403.83600000000001,7084.2120000000004,660.50400000000002,427.48799999999994,61.32,1149.3119999999999,1733.604,305.72399999999999,122.64,2161.9679999999998,2232.924,1510.2239999999999,271.56,4014.7080000000001,762.99599999999998,996.88799999999992,129.648,1889.5319999999999,46924.691999999995,61304.231999999996,7967.22,116196.144,2498.3519999999999,3649.4160000000002,380.18399999999997,6527.9520000000002,4952.9039999999995,696.42,305.72399999999999,5955.0479999999998,2428.2719999999999,4248.5999999999995,249.66,6926.5319999999992,null,2026,2267.9639999999999,12384.888000000001,928.56000000000006,23272.691999999995,7084.2120000000004,1149.3119999999999,2161.9679999999998,4014.7080000000001,1889.5319999999999,116196.144,6527.9520000000002,5955.0479999999998,6926.5319999999992,190759.51199999999]
[21,2027,742.84799999999996,1510.2239999999999,178.70399999999998,2431.7760000000003,4639.2960000000003,7907.652,490.56,13037.508,310.10399999999998,584.29200000000003,70.955999999999989,965.35199999999998,8782.7759999999998,14970.84,928.56,24682.176000000003,5164.8959999999997,1626.732,435.37200000000001,7227,662.25599999999997,450.26399999999995,64.823999999999998,1177.3440000000001,1737.1079999999999,321.49200000000002,134.02799999999999,2192.6279999999997,2354.6880000000001,1538.2559999999999,301.34399999999999,4194.2879999999996,809.42399999999998,1024.92,143.66399999999999,1978.008,50036.243999999999,63336.551999999996,8890.5239999999994,122263.32,2711.22,3766.7999999999997,418.72799999999995,6896.7479999999996,4963.4160000000002,715.69200000000001,327.62399999999997,6006.732,2634.1320000000001,4490.3760000000002,278.56799999999998,7403.076,null,2027,2431.7760000000003,13037.508,965.35199999999998,24682.176000000003,7227,1177.3440000000001,2192.6279999999997,4194.2879999999996,1978.008,122263.32,6896.7479999999996,6006.732,7403.076,200455.95600000001]
[22,2028,810.3,1593.444,202.35599999999999,2606.0999999999995,4952.0279999999993,8223.887999999999,537.86399999999992,13713.779999999997,322.36799999999999,601.81200000000001,77.963999999999999,1002.144,9454.6679999999997,15702.3,1027.548,26184.516,5248.116,1653.8880000000001,466.90799999999996,7368.9120000000003,663.13200000000006,474.79200000000003,68.328000000000003,1206.252,1740.6119999999999,338.13600000000002,146.292,2225.04,2480.8319999999999,1562.7840000000001,332.00399999999996,4375.62,857.60400000000004,1051.2,158.55600000000001,2067.36,53189.843999999997,65223.455999999998,9859.3799999999992,128272.68,2938.98,3884.1839999999997,459.9,7283.0639999999994,4973.0520000000006,734.08799999999997,348.64799999999997,6055.7880000000005,2853.1319999999996,4739.16,310.10399999999998,7902.3959999999997,null,2028,2606.0999999999995,13713.779999999997,1002.144,26184.516,7368.9120000000003,1206.252,2225.04,4375.62,2067.36,128272.68,7283.0639999999994,6055.7880000000005,7902.3959999999997,210263.652]
[23,2029,883.00799999999992,1680.1680000000001,227.76,2790.9359999999997,5280.5279999999993,8546.2559999999994,588.67200000000003,14415.456,334.63200000000001,620.20799999999997,84.971999999999994,1039.8119999999999,10178.244000000001,16473.18,1135.2959999999998,27786.719999999998,5331.3360000000002,1680.1680000000001,499.32,7510.8240000000005,664.88400000000001,501.072,72.707999999999998,1238.6640000000002,1744.116,354.78,158.55600000000001,2257.4519999999998,2610.48,1585.56,364.416,4560.4560000000001,906.66,1076.604,175.2,2158.4639999999999,56368.847999999998,66946.547999999995,10867.655999999999,134183.052,3181.6319999999996,3999.8160000000003,503.7,7685.1480000000001,4983.5639999999994,751.60799999999995,370.54799999999994,6105.7199999999993,3087.0239999999999,4995.8279999999995,344.26799999999997,8427.119999999999,null,2029,2790.9359999999997,14415.456,1039.8119999999999,27786.719999999998,7510.8240000000005,1238.6640000000002,2257.4519999999998,4560.4560000000001,2158.4639999999999,134183.052,7685.1480000000001,6105.7199999999993,8427.119999999999,220159.82399999996]
[24,2030,956.59199999999998,1759.884,254.916,2971.3920000000003,5585.3760000000002,8809.0560000000005,638.60400000000004,15033.036,347.77199999999999,639.48,92.855999999999995,1080.1079999999999,10967.52,17297.495999999999,1253.5559999999998,29518.572,5412.8040000000001,1689.8040000000001,526.476,7629.0839999999998,665.76,525.6,76.211999999999989,1267.5720000000001,1747.62,372.3,170.82,2290.7400000000002,2712.9719999999998,1588.1880000000001,395.07600000000002,4696.2359999999999,948.70799999999997,1090.6199999999999,190.09199999999998,2229.42,57848.411999999997,66525.191999999995,11569.332,135942.93599999999,3419.0279999999998,4089.1680000000001,547.5,8055.6959999999999,4993.2,751.60799999999995,381.93599999999998,6126.7439999999997,3297.2639999999997,5200.8119999999999,376.68,8874.7559999999994,null,2030,2971.3920000000003,15033.036,1080.1079999999999,29518.572,7629.0839999999998,1267.5720000000001,2290.7400000000002,4696.2359999999999,2229.42,135942.93599999999,8055.6959999999999,6126.7439999999997,8874.7559999999994,225716.29199999999]
[25,2031,1022.292,1880.7719999999999,272.43599999999998,3175.5,5895.48,9193.619999999999,669.26400000000001,15758.363999999998,360.036,663.13200000000006,96.36,1119.528,11701.608,18248.831999999999,1328.0159999999998,31278.455999999998,5486.3879999999999,1733.604,540.49199999999996,7760.4840000000004,665.76,552.75599999999997,80.591999999999999,1299.1080000000002,1747.62,395.07600000000002,181.33199999999999,2324.0279999999998,2832.9839999999999,1638.9959999999999,409.96799999999996,4881.9479999999994,988.12799999999993,1136.1719999999998,197.976,2322.2759999999998,60232.883999999998,69267.948000000004,12046.752,141547.584,3596.8560000000002,4302.0360000000001,575.53200000000004,8474.4239999999991,4993.2,776.13599999999997,395.07600000000002,6164.4119999999994,3529.4039999999995,5503.9079999999994,400.33199999999999,9433.6439999999984,null,2031,3175.5,15758.363999999998,1119.528,31278.455999999998,7760.4840000000004,1299.1080000000002,2324.0279999999998,4881.9479999999994,2322.2759999999998,141547.584,8474.4239999999991,6164.4119999999994,9433.6439999999984,235539.75600000002]
[26,2040,1858.8719999999998,3420.7799999999997,495.81599999999997,5775.4679999999998,9569.4240000000009,13499.16,1020.54,24089.124000000003,499.32,918.048,133.15199999999999,1550.52,21088.824000000001,29748.959999999999,2249.5680000000002,53087.351999999999,6140.76,2187.3719999999998,681.52799999999991,9009.66,665.76,841.8359999999999,121.764,1629.36,1747.62,672.76799999999992,309.22799999999995,2729.616,4171.5119999999997,2168.9760000000001,580.78800000000001,6921.2759999999998,1422.624,1635.492,284.7,3342.8159999999998,86639.027999999991,99634.487999999998,17328.155999999999,203601.67199999999,5677.3559999999998,6789.8760000000002,908.41200000000003,13375.644,4993.2,1042.44,529.98,6565.619999999999,6495.54,9163.8359999999993,692.91599999999994,16352.291999999999,null,2040,5775.4679999999998,24089.124000000003,1550.52,53087.351999999999,9009.66,1629.36,2729.616,6921.2759999999998,3342.8159999999998,203601.67199999999,13375.644,6565.619999999999,16352.291999999999,348030.42000000004]
[27,2050,3611.748,6646.2120000000004,963.6,11221.560000000001,16322.508,20648.196,1631.9880000000001,38602.691999999995,716.56799999999998,1318.3799999999999,190.96799999999999,2225.9159999999997,40872.408000000003,51704.148000000001,4087.4160000000002,96663.972000000009,6868.7160000000003,2831.232,882.13199999999995,10582.08,665.76,1299.9839999999999,188.34,2154.0839999999998,1747.62,1215.8880000000001,559.76400000000001,3523.2719999999999,6401.8079999999991,2945.1119999999996,853.22400000000005,10200.143999999998,2132.1840000000002,2451.9239999999995,426.61200000000002,5010.72,129758.376,149222.22,25951.5,304932.09600000002,9425.76,11273.244000000001,1508.4719999999998,22207.476000000002,4993.2,1446.2759999999998,734.96400000000006,7174.44,12739.668,16115.772000000001,1273.704,30129.144000000004,null,2050,11221.560000000001,38602.691999999995,2225.9159999999997,96663.972000000009,10582.08,2154.0839999999998,3523.2719999999999,10200.143999999998,5010.72,304932.09600000002,22207.476000000002,7174.44,30129.144000000004,544627.59600000002]
[]
["$/MWh",null,"Demand Marginals"]
[]
[]
[null,null,{"$f":"$C$7&\"FinaleShp\"","v":"BUwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),C38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":511},{"$f":"$E$3","v":3},null,{"$f":"G$7&\"FinaleShp\"","v":"CIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),G38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"K$7&\"FinaleShp\"","v":"GAwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),K38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"O$7&\"FinaleShp\"","v":"GHwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),O38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"S$7&\"FinaleShp\"","v":"GUwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),S38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"W$7&\"FinaleShp\"","v":"GBwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),W38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AA$7&\"FinaleShp\"","v":"LIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AA38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AE$7&\"FinaleShp\"","v":"MAwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AE38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AI$7&\"FinaleShp\"","v":"NIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AI38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AM$7&\"FinaleShp\"","v":"NGwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AM38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AQ$7&\"FinaleShp\"","v":"SEwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AQ38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AU$7&\"FinaleShp\"","v":"SIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AU38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AY$7&\"FinaleShp\"","v":"TBwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AY38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3}]
[]
[null,null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur"]
[null,null,"Industry","Urban","Rural","Avg",{"$f":"C41","v":"Industry"},{"$f":"D41","v":"Urban"},"Rural","Avg","Industry",{"$f":"H41","v":"Urban"},{"$f":"I41","v":"Rural"},{"$f":"J41","v":"Avg"},"Industry",{"$f":"L41","v":"Urban"},{"$f":"M41","v":"Rural"},{"$f":"N41","v":"Avg"},"Industry",{"$f":"P41","v":"Urban"},{"$f":"Q41","v":"Rural"},{"$f":"R41","v":"Avg"},"Industry",{"$f":"T41","v":"Urban"},{"$f":"U41","v":"Rural"},{"$f":"V41","v":"Avg"},"Industry",{"$f":"X41","v":"Urban"},{"$f":"Y41","v":"Rural"},{"$f":"Z41","v":"Avg"},"Industry",{"$f":"AB41","v":"Urban"},{"$f":"AC41","v":"Rural"},{"$f":"AD41","v":"Avg"},"Industry",{"$f":"AF41","v":"Urban"},{"$f":"AG41","v":"Rural"},{"$f":"AH41","v":"Avg"},"Industry",{"$f":"AJ41","v":"Urban"},{"$f":"AK41","v":"Rural"},{"$f":"AL41","v":"Avg"},"Industry",{"$f":"AN41","v":"Urban"},{"$f":"AO41","v":"Rural"},{"$f":"AP41","v":"Avg"},"Industry",{"$f":"AR41","v":"Urban"},{"$f":"AS41","v":"Rural"},{"$f":"AT41","v":"Avg"},"Industry",{"$f":"AV41","v":"Urban"},{"$f":"AW41","v":"Rural"},{"$f":"AX41","v":"Avg"},null,null,{"$f":"OFFSET(Single!$H$3,0,BE3)","v":"Burkina"},{"$f":"OFFSET(Single!$H$3,0,BF3)","v":"Cote d'Ivoire"},{"$f":"OFFSET(Single!$H$3,0,BG3)","v":"Gambia"},{"$f":"OFFSET(Single!$H$3,0,BH3)","v":"Ghana"},{"$f":"OFFSET(Single!$H$3,0,BI3)","v":"Guinea"},{"$f":"OFFSET(Single!$H$3,0,BJ3)","v":"Guinea-Bissau"},{"$f":"OFFSET(Single!$H$3,0,BK3)","v":"Liberia"},{"$f":"OFFSET(Single!$H$3,0,BL3)","v":"Mali"},{"$f":"OFFSET(Single!$H$3,0,BM3)","v":"Niger"},{"$f":"OFFSET(Single!$H$3,0,BN3)","v":"Nigeria"},{"$f":"OFFSET(Single!$H$3,0,BO3)","v":"Senegal"},{"$f":"OFFSET(Single!$H$3,0,BP3)","v":"Sierra Leone"},{"$f":"OFFSET(Single!$H$3,0,BQ3)","v":"Togo/Benin"},"Avg",null,null,null,null,null,null,{"$f":"BE41","v":"Burkina"},"Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A42,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A42,1,1,50))/-8.76","v":257.76484018264841},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A42,1,1,50))/-8.76","v":289.28767123287668},{"$f":"SUMPRODUCT(C42:E42,C10:E10)/F10","v":247.51524652098283},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),H$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":257.76484018264841},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),I$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":289.28767123287668},{"$f":"SUMPRODUCT(G42:I42,G10:I10)/J10","v":246.39187807099447},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),K$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(K42:M42,K10:M10)/N10","v":246.55176390144405},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),O$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(O42:Q42,O10:Q10)/R10","v":248.28108305727159},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),S$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(S42:U42,S10:U10)/V10","v":258.33914277263233},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),W$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(W42:Y42,W10:Y10)/Z10","v":258.31787230633665},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AA$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(AA42:AC42,AA10:AC10)/AD10","v":258.89065557729941},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AE$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(AE42:AG42,AE10:AG10)/AH10","v":246.4329094275532},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AI$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(AI42:AK42,AI10:AK10)/AL10","v":247.22703406483561},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AM$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(AM42:AO42,AM10:AO10)/AP10","v":247.19154744946192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AQ$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(AQ42:AS42,AQ10:AS10)/AT10","v":246.27785066124872},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AU$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(AU42:AW42,AU10:AW10)/AX10","v":258.2461047788351},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AY$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.76484018264841,289.28767123287668,{"$f":"SUMPRODUCT(AY42:BA42,AY10:BA10)/BB10","v":246.41051028320345},1,{"$f":"B42","v":2010},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C42:$BB42)","v":247.51524652098283},{"$f":"SUMIF($C$4:$BB$4,BF$4&\"Sum\",$C42:$BB42)","v":246.39187807099447},246.55176390144405,248.28108305727159,258.33914277263233,258.31787230633665,258.89065557729941,246.4329094275532,247.22703406483561,247.19154744946192,246.27785066124872,258.2461047788351,246.41051028320345,{"$f":"SUMPRODUCT(BE10:BQ10,BE42:BQ42)/BR10","v":247.43476113120852},null,2011,2015,{"$f":"SUMIF($BD$42:$BD$65,BT42,$BC$42:$BC$65)","v":2},{"$f":"SUMIF($BD$42:$BD$65,BU42,$BC$42:$BC$65)","v":6},{"$f":"BT42&\"-\"&BU42","v":"2011-2015"},{"$f":"AVERAGE(OFFSET(BE$41,$BV42,0,$BW42-$BV42+1,1))","v":231.79061142151667},231.25842744802102,224.7834655638425,231.25561325939469,241.77200637485507,241.81781956175533,210.35156097368071,223.31545779248108,229.74937672114538,229.64161026085989,231.20000473844442,204.80670963096924,231.26145305893783]
[{"$f":"A42+1","v":5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A43,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A43,1,1,50))/-8.76","v":254.89155251141551},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A43,1,1,50))/-8.76","v":272.17009132420094},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A43,1,1,50))/-8.76","v":286.49657534246575},{"$f":"SUMPRODUCT(C43:E43,C11:E11)/F11","v":270.205545648591},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A43,1,1,50))/-8.76","v":254.89155251141551},272.17009132420094,286.49657534246575,{"$f":"SUMPRODUCT(G43:I43,G11:I11)/J11","v":270.0156027607685},254.89155251141551,272.17009132420094,286.49657534246575,269.2609722037505,254.89155251141551,272.17009132420094,286.49657534246575,270.015792102072,254.89155251141551,272.17009132420094,286.49657534246575,272.48277252301227,254.89155251141551,272.17009132420094,286.49657534246575,272.53743706825901,254.89155251141551,272.17009132420094,286.49657534246575,272.53743706825901,254.89155251141551,272.17009132420094,286.49657534246575,269.23345518691553,254.89155251141551,272.17009132420094,286.49657534246575,269.98959826239604,254.89155251141551,272.17009132420094,286.49657534246575,269.95054303816136,254.89155251141551,272.17009132420094,286.49657534246575,270.00062821437155,254.89155251141551,272.17009132420094,286.49657534246575,260.37322002367665,254.89155251141551,272.17009132420094,286.49657534246575,270.0165209636337,{"$f":"BC42+1","v":2},{"$f":"B43","v":2011},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C43:$BB43)","v":270.205545648591},270.0156027607685,269.2609722037505,270.015792102072,272.48277252301227,272.53743706825901,272.53743706825901,269.23345518691553,269.98959826239604,269.95054303816136,270.00062821437155,260.37322002367665,270.0165209636337,{"$f":"SUMPRODUCT(BE11:BQ11,BE43:BQ43)/BR11","v":269.90429087892187},null,{"$f":"BU42+1","v":2016},{"$f":"BT43+BU42-BT42","v":2020},{"$f":"SUMIF($BD$42:$BD$65,BT43,$BC$42:$BC$65)","v":7},{"$f":"SUMIF($BD$42:$BD$65,BU43,$BC$42:$BC$65)","v":11},{"$f":"BT43&\"-\"&BU43","v":"2016-2020"},189.94305248219376,187.34129999933236,183.15686876030713,187.33983096598436,160.20217473058628,164.23884173368521,147.22453466056785,173.44126295248725,184.16720130419051,184.14401496590239,187.48892783700671,151.67172718627327,187.34093690773517]
[{"$f":"A43+1","v":6},2012,203.28995433789953,262.54566210045664,277.35388127853878,253.80075131253392,203.28995433789953,262.54566210045664,277.35388127853878,253.23334925380593,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),K$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A44,1,1,50))/-8.76","v":203.28995433789953},262.54566210045664,277.35388127853878,248.57388402742782,203.28995433789953,262.54566210045664,277.35388127853878,253.2366850037503,203.28995433789953,262.54566210045664,277.35388127853878,262.91529003625897,203.28995433789953,262.54566210045664,277.35388127853878,262.89823874755382,203.28995433789953,262.54566210045664,277.35388127853878,245.92506589449457,203.28995433789953,262.54566210045664,277.35388127853878,247.98969818465309,203.28995433789953,262.54566210045664,277.35388127853878,252.5081440183678,203.28995433789953,262.54566210045664,277.35388127853878,252.45522590868288,203.28995433789953,262.54566210045664,277.35388127853878,253.16211222087219,203.28995433789953,262.54566210045664,277.35388127853878,225.77133383814049,203.28995433789953,262.54566210045664,277.35388127853878,253.24145505080591,{"$f":"BC43+1","v":3},2012,253.80075131253392,253.23334925380593,248.57388402742782,253.2366850037503,262.91529003625897,262.89823874755382,245.92506589449457,247.98969818465309,252.5081440183678,252.45522590868288,253.16211222087219,225.77133383814049,253.24145505080591,252.49293448347217,null,{"$f":"BU43+1","v":2021},{"$f":"BT44+BU43-BT43","v":2025},12,16,{"$f":"BT44&\"-\"&BU44","v":"2021-2025"},196.0754027248046,192.0253074805324,193.42916827821495,192.02400142119876,163.96591301930295,172.19958970979144,156.53306303086748,177.53889290220081,188.56717169075719,188.56459856185447,191.11927490404329,155.01597885224552,192.02576954240465]
[7,2013,177.65068493150685,242.25913242009133,515.48401826484019,237.68617186991412,177.65068493150685,242.25913242009133,515.48401826484019,236.78445638494611,177.65068493150685,242.25913242009133,515.48401826484019,229.93047127647981,177.65068493150685,242.25913242009133,515.48401826484019,236.77453117668011,177.65068493150685,242.25913242009133,515.48401826484019,250.42525603188952,177.65068493150685,242.25913242009133,515.48401826484019,250.3546845932691,177.65068493150685,242.25913242009133,515.48401826484019,213.98789708842739,177.65068493150685,242.25913242009133,515.48401826484019,228.26726859199243,177.65068493150685,242.25913242009133,515.48401826484019,235.22571182672306,177.65068493150685,242.25913242009133,515.48401826484019,234.65131465687949,177.65068493150685,242.25913242009133,515.48401826484019,236.74473877781816,177.65068493150685,242.25913242009133,515.48401826484019,200.93663048072946,177.65068493150685,242.25913242009133,515.48401826484019,236.78343281967571,4,2013,237.68617186991412,236.78445638494611,229.93047127647981,236.77453117668011,250.42525603188952,250.3546845932691,213.98789708842739,228.26726859199243,235.22571182672306,234.65131465687949,236.74473877781816,200.93663048072946,236.78343281967571,234.87896567738051,null,2026,2030,17,21,"2026-2030",202.40330281074003,198.134649058398,201.60755938783092,198.13506129884072,171.53306806085692,183.93407474075838,166.2459424701384,182.81310901135799,194.46529619322666,194.46593329426693,195.15226672488126,163.10416528502017,198.13655579079335]
[8,2014,153.40068493150685,220.22260273972606,153.4406392694064,205.46501635080855,153.40068493150685,220.22260273972606,153.4406392694064,204.94524207090151,153.40068493150685,220.22260273972606,153.4406392694064,195.78003864476469,153.40068493150685,220.22260273972606,153.4406392694064,204.94068787436444,153.40068493150685,220.22260273972606,153.4406392694064,217.86966309413967,153.40068493150685,220.22260273972606,153.4406392694064,217.93554919622198,153.40068493150685,220.22260273972606,153.4406392694064,167.5866559526543,153.40068493150685,220.22260273972606,153.4406392694064,193.57356565833268,153.40068493150685,220.22260273972606,153.4406392694064,202.68689831829829,153.40068493150685,220.22260273972606,153.4406392694064,202.75718510481423,153.40068493150685,220.22260273972606,153.4406392694064,204.8496079159429,153.40068493150685,220.22260273972606,153.4406392694064,173.0207880563942,153.40068493150685,220.22260273972606,153.4406392694064,204.95063408831388,5,2014,205.46501635080855,204.94524207090151,195.78003864476469,204.94068787436444,217.86966309413967,217.93554919622198,167.5866559526543,193.57356565833268,202.68689831829829,202.75718510481423,204.8496079159429,173.0207880563942,204.95063408831388,202.56274313961373]
[9,2015,141.78424657534248,207.55479452054794,150.20776255707761,191.79557192573566,141.78424657534248,207.55479452054794,150.20776255707761,191.31348676968315,141.78424657534248,207.55479452054794,150.20776255707761,180.37196166678962,141.78424657534248,207.55479452054794,150.20776255707761,191.3103701401065,141.78424657534248,207.55479452054794,150.20776255707761,205.16705018897488,141.78424657534248,207.55479452054794,150.20776255707761,205.36318820347265,141.78424657534248,207.55479452054794,150.20776255707761,151.72074886456844,141.78424657534248,207.55479452054794,150.20776255707761,177.51330134051182,141.78424657534248,207.55479452054794,150.20776255707761,188.33653117994169,141.78424657534248,207.55479452054794,150.20776255707761,188.39378259576165,141.78424657534248,207.55479452054794,150.20776255707761,191.24293656321751,141.78424657534248,207.55479452054794,150.20776255707761,163.9315757559053,141.78424657534248,207.55479452054794,150.20776255707761,191.31522237226,6,2015,191.79557192573566,191.31348676968315,180.37196166678962,191.3103701401065,205.16705018897488,205.36318820347265,151.72074886456844,177.51330134051182,188.33653117994169,188.39378259576165,191.24293656321751,163.9315757559053,191.31522237226,188.31714389353112]
[10,2016,141.75,207.22374429223746,214.32534246575344,192.61030239680181,141.75,207.22374429223746,214.32534246575344,191.46713410573744,141.75,207.22374429223746,214.32534246575344,182.77635601153978,141.75,207.22374429223746,214.32534246575344,191.47057429353069,141.75,207.22374429223746,214.32534246575344,165.23095495077152,141.75,207.22374429223746,214.32534246575344,162.27006562873851,141.75,207.22374429223746,214.32534246575344,149.29702638231723,141.75,207.22374429223746,214.32534246575344,177.80872724484024,141.75,207.22374429223746,214.32534246575344,188.44904067211226,141.75,207.22374429223746,214.32534246575344,188.41416033252253,141.75,207.22374429223746,214.32534246575344,191.43399257714063,141.75,207.22374429223746,214.32534246575344,159.81715037535793,141.75,207.22374429223746,214.32534246575344,191.46816746154383,7,2016,192.61030239680181,191.46713410573744,182.77635601153978,191.47057429353069,165.23095495077152,162.27006562873851,149.29702638231723,177.80872724484024,188.44904067211226,188.41416033252253,191.43399257714063,159.81715037535793,191.46816746154383,186.66831749089425]
[11,2017,136.75684931506851,201.48401826484019,221.52853881278537,186.85515533268102,136.75684931506851,201.48401826484019,221.52853881278537,185.00258580274516,136.75684931506851,201.48401826484019,221.52853881278537,178.70215885024544,136.75684931506851,201.48401826484019,221.52853881278537,184.99963764194806,136.75684931506851,201.48401826484019,221.52853881278537,160.74502980890472,136.75684931506851,201.48401826484019,221.52853881278537,160.79806383359391,136.75684931506851,201.48401826484019,221.52853881278537,144.84783894067209,136.75684931506851,201.48401826484019,221.52853881278537,171.69602054564601,136.75684931506851,201.48401826484019,221.52853881278537,182.03442515153944,136.75684931506851,201.48401826484019,221.52853881278537,182.00420543897559,136.75684931506851,201.48401826484019,221.52853881278537,185.09240515152553,136.75684931506851,201.48401826484019,221.52853881278537,151.88075222000415,136.75684931506851,201.48401826484019,221.52853881278537,184.99820224604494,8,2017,186.85515533268102,185.00258580274516,178.70215885024544,184.99963764194806,160.74502980890472,160.79806383359391,144.84783894067209,171.69602054564601,182.03442515153944,182.00420543897559,185.09240515152553,151.88075222000415,184.99820224604494,180.29365401491827]
[12,2018,130.33904109589042,195.01598173515981,222.24429223744292,180.05116739303753,130.33904109589042,195.01598173515981,222.24429223744292,177.50214957305272,130.33904109589042,195.01598173515981,222.24429223744292,173.46706371565071,130.33904109589042,195.01598173515981,222.24429223744292,177.50144442883817,130.33904109589042,195.01598173515981,222.24429223744292,155.10237643700441,130.33904109589042,195.01598173515981,222.24429223744292,157.94061593578587,130.33904109589042,195.01598173515981,222.24429223744292,139.14047339152256,130.33904109589042,195.01598173515981,222.24429223744292,164.41066917547792,130.33904109589042,195.01598173515981,222.24429223744292,174.61739464290221,130.33904109589042,195.01598173515981,222.24429223744292,174.56482246866079,130.33904109589042,195.01598173515981,222.24429223744292,177.74029814895803,130.33904109589042,195.01598173515981,222.24429223744292,143.47204259191597,130.33904109589042,195.01598173515981,222.24429223744292,177.50479270030479,9,2018,180.05116739303753,177.50214957305272,173.46706371565071,177.50144442883817,155.10237643700441,157.94061593578587,139.14047339152256,164.41066917547792,174.61739464290221,174.56482246866079,177.74029814895803,143.47204259191597,177.50479270030479,172.88824687730693]
[13,2019,141.30136986301369,213.67123287671234,233.7191780821918,195.84313269505844,141.30136986301369,213.67123287671234,233.7191780821918,192.44052064493675,141.30136986301369,213.67123287671234,233.7191780821918,190.31112315220886,141.30136986301369,213.67123287671234,233.7191780821918,192.4361269757043,141.30136986301369,213.67123287671234,233.7191780821918,160.35841856355682,141.30136986301369,213.67123287671234,233.7191780821918,175.31001115004779,141.30136986301369,213.67123287671234,233.7191780821918,151.75436866264937,141.30136986301369,213.67123287671234,233.7191780821918,177.83412900310458,141.30136986301369,213.67123287671234,233.7191780821918,189.03792673743095,141.30136986301369,213.67123287671234,233.7191780821918,189.02648473595684,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AQ$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A51,1,1,50))/-8.76","v":141.30136986301369},213.67123287671234,233.7191780821918,192.66059939442286,141.30136986301369,213.67123287671234,233.7191780821918,153.13803610047589,141.30136986301369,213.67123287671234,233.7191780821918,192.43830593894307,10,2019,195.84313269505844,192.44052064493675,190.31112315220886,192.4361269757043,160.35841856355682,175.31001115004779,151.75436866264937,177.83412900310458,189.03792673743095,189.02648473595684,192.66059939442286,153.13803610047589,192.43830593894307,186.43468128532785]
[14,2020,139.72260273972603,213.38698630136986,229.49771689497717,194.35550459338987,139.72260273972603,213.38698630136986,229.49771689497717,190.29410987018966,139.72260273972603,213.38698630136986,229.49771689497717,190.52764207189077,139.72260273972603,213.38698630136986,229.49771689497717,190.29137148990057,139.72260273972603,213.38698630136986,229.49771689497717,159.57409389269407,139.72260273972603,213.38698630136986,229.49771689497717,164.87545212025987,139.72260273972603,213.38698630136986,229.49771689497717,151.08296592567811,139.72260273972603,213.38698630136986,229.49771689497717,175.45676879336742,139.72260273972603,213.38698630136986,229.49771689497717,186.69721931696756,139.72260273972603,213.38698630136986,229.49771689497717,186.71040185339635,139.72260273972603,213.38698630136986,229.49771689497717,190.51734391298641,139.72260273972603,213.38698630136986,229.49771689497717,150.05065464361246,139.72260273972603,213.38698630136986,229.49771689497717,190.29521619183905,11,2020,194.35550459338987,190.29410987018966,190.52764207189077,190.29137148990057,159.57409389269407,164.87545212025987,151.08296592567811,175.45676879336742,186.69721931696756,186.71040185339635,190.51734391298641,150.05065464361246,190.29521619183905,184.04937034052472]
[15,2021,142.75228310502283,214.81392694063928,228.0582191780822,195.77235776975095,142.75228310502283,214.81392694063928,228.0582191780822,191.80227316563412,142.75228310502283,214.81392694063928,228.0582191780822,192.38447176542783,142.75228310502283,214.81392694063928,228.0582191780822,191.80045098809885,142.75228310502283,214.81392694063928,228.0582191780822,162.5712212199038,142.75228310502283,214.81392694063928,228.0582191780822,169.48278320632102,142.75228310502283,214.81392694063928,228.0582191780822,154.39917369122657,142.75228310502283,214.81392694063928,228.0582191780822,177.28626942025645,142.75228310502283,214.81392694063928,228.0582191780822,188.29588287240458,142.75228310502283,214.81392694063928,228.0582191780822,188.27937716562957,142.75228310502283,214.81392694063928,228.0582191780822,191.61317944717985,142.75228310502283,214.81392694063928,228.0582191780822,153.26575321403899,142.75228310502283,214.81392694063928,228.0582191780822,191.803952643494,12,2021,195.77235776975095,191.80227316563412,192.38447176542783,191.80045098809885,162.5712212199038,169.48278320632102,154.39917369122657,177.28626942025645,188.29588287240458,188.27937716562957,191.61317944717985,153.26575321403899,191.803952643494,185.92279272834759]
[16,2022,144.46461187214612,215.98858447488584,228.10045662100458,196.70257101559457,144.46461187214612,215.98858447488584,228.10045662100458,192.76612255659822,144.46461187214612,215.98858447488584,228.10045662100458,193.68809928374156,144.46461187214612,215.98858447488584,228.10045662100458,192.76449862172802,144.46461187214612,215.98858447488584,228.10045662100458,164.37329150503362,144.46461187214612,215.98858447488584,228.10045662100458,171.86020797808828,144.46461187214612,215.98858447488584,228.10045662100458,156.57602398964085,144.46461187214612,215.98858447488584,228.10045662100458,178.37643076380564,144.46461187214612,215.98858447488584,228.10045662100458,189.25551825075482,144.46461187214612,215.98858447488584,228.10045662100458,189.27116070332033,144.46461187214612,215.98858447488584,228.10045662100458,192.19663472470612,144.46461187214612,215.98858447488584,228.10045662100458,155.33566391608855,144.46461187214612,215.98858447488584,228.10045662100458,192.76572411890282,13,2022,196.70257101559457,192.76612255659822,193.68809928374156,192.76449862172802,164.37329150503362,171.86020797808828,156.57602398964085,178.37643076380564,189.25551825075482,189.27116070332033,192.19663472470612,155.33566391608855,192.76572411890282,187.12493409117749]
[17,2023,142.2123287671233,215.22716894977171,230.60159817351598,195.35312188133969,142.2123287671233,215.22716894977171,230.60159817351598,191.25372416488915,142.2123287671233,215.22716894977171,230.60159817351598,192.70216701902748,142.2123287671233,215.22716894977171,230.60159817351598,191.25071994129982,142.2123287671233,215.22716894977171,230.60159817351598,162.9470700352374,142.2123287671233,215.22716894977171,230.60159817351598,171.22877122690781,142.2123287671233,215.22716894977171,230.60159817351598,155.4165113501287,142.2123287671233,215.22716894977171,230.60159817351598,176.65410444304933,142.2123287671233,215.22716894977171,230.60159817351598,187.78752191073826,142.2123287671233,215.22716894977171,230.60159817351598,187.78145405019646,142.2123287671233,215.22716894977171,230.60159817351598,190.35917203312539,142.2123287671233,215.22716894977171,230.60159817351598,153.90127656669551,142.2123287671233,215.22716894977171,230.60159817351598,191.25343140178103,14,2023,195.35312188133969,191.25372416488915,192.70216701902748,191.25071994129982,162.9470700352374,171.22877122690781,155.4165113501287,176.65410444304933,187.78752191073826,187.78145405019646,190.35917203312539,153.90127656669551,191.25343140178103,185.75141921163726]
[18,2024,144.86872146118722,216.85045662100455,230.52283105022832,196.84658977705672,144.86872146118722,216.85045662100455,230.52283105022832,192.81139577730499,144.86872146118722,216.85045662100455,230.52283105022832,194.61861113820797,144.86872146118722,216.85045662100455,230.52283105022832,192.81338988998644,144.86872146118722,216.85045662100455,230.52283105022832,165.50142150047404,144.86872146118722,216.85045662100455,230.52283105022832,174.36090109705748,144.86872146118722,216.85045662100455,230.52283105022832,158.49923690728539,144.86872146118722,216.85045662100455,230.52283105022832,178.40566920175323,144.86872146118722,216.85045662100455,230.52283105022832,189.37766672246559,144.86872146118722,216.85045662100455,230.52283105022832,189.38082551531375,144.86872146118722,216.85045662100455,230.52283105022832,191.54406440708894,144.86872146118722,216.85045662100455,230.52283105022832,156.78468501625613,144.86872146118722,216.85045662100455,230.52283105022832,192.81403584908534,15,2024,196.84658977705672,192.81139577730499,194.61861113820797,192.81338988998644,165.50142150047404,174.36090109705748,158.49923690728539,178.40566920175323,189.37766672246559,189.38082551531375,191.54406440708894,156.78468501625613,192.81403584908534,187.55603567887749]
[19,2025,143.10958904109592,216.1529680365297,232.62785388127853,195.70237318028111,143.10958904109592,216.1529680365297,232.62785388127853,191.49302173823551,143.10958904109592,216.1529680365297,232.62785388127853,193.7524921846699,143.10958904109592,216.1529680365297,232.62785388127853,191.49094766488076,143.10958904109592,216.1529680365297,232.62785388127853,164.43656083586581,143.10958904109592,216.1529680365297,232.62785388127853,174.06528504058261,143.10958904109592,216.1529680365297,232.62785388127853,157.77436921605585,143.10958904109592,216.1529680365297,232.62785388127853,176.97199068213951,143.10958904109592,216.1529680365297,232.62785388127853,188.11926869742268,143.10958904109592,216.1529680365297,232.62785388127853,188.11017537481223,143.10958904109592,216.1529680365297,232.62785388127853,189.88332390811613,143.10958904109592,216.1529680365297,232.62785388127853,155.79251554814849,143.10958904109592,216.1529680365297,232.62785388127853,191.49170369875992,16,2025,195.70237318028111,191.49302173823551,193.7524921846699,191.49094766488076,164.43656083586581,174.06528504058261,157.77436921605585,176.97199068213951,188.11926869742268,188.11017537481223,189.88332390811613,155.79251554814849,191.49170369875992,186.39656830691553]
[20,2026,155.60388127853881,235.02511415525117,243.85502283105023,211.8000294537303,155.60388127853881,235.02511415525117,243.85502283105023,207.49670647001409,155.60388127853881,235.02511415525117,243.85502283105023,210.15847656586544,155.60388127853881,235.02511415525117,243.85502283105023,207.4959467087005,155.60388127853881,235.02511415525117,243.85502283105023,178.55769928963164,155.60388127853881,235.02511415525117,243.85502283105023,189.85322697405059,155.60388127853881,235.02511415525117,243.85502283105023,171.84098423288415,155.60388127853881,235.02511415525117,243.85502283105023,191.44941026844293,155.60388127853881,235.02511415525117,243.85502283105023,203.56054885548377,155.60388127853881,235.02511415525117,243.85502283105023,203.55705557664635,155.60388127853881,235.02511415525117,243.85502283105023,205.1435822444773,155.60388127853881,235.02511415525117,243.85502283105023,169.42258215215057,155.60388127853881,235.02511415525117,243.85502283105023,207.50024586618528,17,2026,211.8000294537303,207.49670647001409,210.15847656586544,207.4959467087005,178.55769928963164,189.85322697405059,171.84098423288415,191.44941026844293,203.56054885548377,203.55705557664635,205.1435822444773,169.42258215215057,207.50024586618528,201.93019247711226]
[21,2027,151.00114155251143,224.66324200913243,237.75456621004568,203.12331727922307,151.00114155251143,224.66324200913243,237.75456621004568,198.94374039885537,151.00114155251143,224.66324200913243,237.75456621004568,201.96270997522151,151.00114155251143,224.66324200913243,237.75456621004568,198.94421107766186,151.00114155251143,224.66324200913243,237.75456621004568,172.80804732254049,151.00114155251143,224.66324200913243,237.75456621004568,183.94911257882146,151.00114155251143,224.66324200913243,237.75456621004568,167.10472319061876,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AE$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A59,1,1,50))/-8.76","v":151.00114155251143},224.66324200913243,237.75456621004568,184.24964332444506,151.00114155251143,224.66324200913243,237.75456621004568,195.47068060392075,151.00114155251143,224.66324200913243,237.75456621004568,195.46899061795474,151.00114155251143,224.66324200913243,237.75456621004568,196.50033740539743,151.00114155251143,224.66324200913243,237.75456621004568,164.50963169324021,151.00114155251143,224.66324200913243,237.75456621004568,198.94570621725347,18,2027,203.12331727922307,198.94374039885537,201.96270997522151,198.94421107766186,172.80804732254049,183.94911257882146,167.10472319061876,184.24964332444506,195.47068060392075,195.46899061795474,196.50033740539743,164.50963169324021,198.94570621725347,194.05355528074207]
[22,2028,150.20776255707761,222.56735159817353,236.77168949771689,201.17191704078897,150.20776255707761,222.56735159817353,236.77168949771689,196.99550277166472,150.20776255707761,222.56735159817353,236.77168949771689,200.3958981942715,150.20776255707761,222.56735159817353,236.77168949771689,196.99726842382725,150.20776255707761,222.56735159817353,236.77168949771689,171.9330927007949,150.20776255707761,222.56735159817353,236.77168949771689,183.59257269625255,150.20776255707761,222.56735159817353,236.77168949771689,166.89554884406573,150.20776255707761,222.56735159817353,236.77168949771689,182.61962144793193,150.20776255707761,222.56735159817353,236.77168949771689,193.63978697469233,150.20776255707761,222.56735159817353,236.77168949771689,193.65434153242919,150.20776255707761,222.56735159817353,236.77168949771689,194.26459193548212,150.20776255707761,222.56735159817353,236.77168949771689,163.96297426528142,150.20776255707761,222.56735159817353,236.77168949771689,196.99958240513385,19,2028,201.17191704078897,196.99550277166472,200.3958981942715,196.99726842382725,171.9330927007949,183.59257269625255,166.89554884406573,182.61962144793193,193.63978697469233,193.65434153242919,194.26459193548212,163.96297426528142,196.99958240513385,192.37368036868301]
[23,2029,149.6837899543379,223.18150684931507,239.44520547945206,201.25522405386585,149.6837899543379,223.18150684931507,239.44520547945206,196.92269353116541,149.6837899543379,223.18150684931507,239.44520547945206,200.8575396321643,149.6837899543379,223.18150684931507,239.44520547945206,196.92387068354958,149.6837899543379,223.18150684931507,239.44520547945206,172.09254057877004,149.6837899543379,223.18150684931507,239.44520547945206,184.68442047237988,149.6837899543379,223.18150684931507,239.44520547945206,167.53919994755151,149.6837899543379,223.18150684931507,239.44520547945206,182.40980156370327,149.6837899543379,223.18150684931507,239.44520547945206,193.62899172745063,149.6837899543379,223.18150684931507,239.44520547945206,193.62312901483267,149.6837899543379,223.18150684931507,239.44520547945206,193.81959176322954,149.6837899543379,223.18150684931507,239.44520547945206,164.17878563052349,149.6837899543379,223.18150684931507,239.44520547945206,196.92222194533838,20,2029,201.25522405386585,196.92269353116541,200.8575396321643,196.92387068354958,172.09254057877004,184.68442047237988,167.53919994755151,182.40980156370327,193.62899172745063,193.62312901483267,193.81959176322954,164.17878563052349,196.92222194533838,192.41875142487402]
[24,2030,137.71232876712327,221.07534246575341,226.06506849315068,194.66602622609199,137.71232876712327,221.07534246575341,226.06506849315068,190.31460212029026,137.71232876712327,221.07534246575341,226.06506849315068,194.66317257163172,137.71232876712327,221.07534246575341,226.06506849315068,190.31400960046437,137.71232876712327,221.07534246575341,226.06506849315068,162.27396041254758,137.71232876712327,221.07534246575341,226.06506849315068,177.59104098228735,137.71232876712327,221.07534246575341,226.06506849315068,157.84925613557186,137.71232876712327,221.07534246575341,226.06506849315068,173.33706845226686,137.71232876712327,221.07534246575341,226.06506849315068,186.02647280458586,137.71232876712327,221.07534246575341,226.06506849315068,186.02614972947177,137.71232876712327,221.07534246575341,226.06506849315068,186.03323027581973,137.71232876712327,221.07534246575341,226.06506849315068,153.44685268390515,137.71232876712327,221.07534246575341,226.06506849315068,190.31502252005575,21,2030,194.66602622609199,190.31460212029026,194.66317257163172,190.31400960046437,162.27396041254758,177.59104098228735,157.84925613557186,173.33706845226686,186.02647280458586,186.02614972947177,186.03323027581973,153.44685268390515,190.31502252005575,184.91200937325334]
[25,2031,139.92237442922374,208.79680365296804,235.53538812785388,188.91797354747285,139.92237442922374,208.79680365296804,235.53538812785388,184.16527159799077,139.92237442922374,208.79680365296804,235.53538812785388,188.94848900608113,139.92237442922374,208.79680365296804,235.53538812785388,184.16539908491649,139.92237442922374,208.79680365296804,235.53538812785388,161.96726943834943,139.92237442922374,208.79680365296804,235.53538812785388,175.15916613553298,139.92237442922374,208.79680365296804,235.53538812785388,159.0909614686226,139.92237442922374,208.79680365296804,235.53538812785388,171.07452721741402,139.92237442922374,208.79680365296804,235.53538812785388,181.77023402903012,139.92237442922374,208.79680365296804,235.53538812785388,181.76425175861706,139.92237442922374,208.79680365296804,235.53538812785388,181.37989685198667,139.92237442922374,208.79680365296804,235.53538812785388,154.72189318299945,139.92237442922374,208.79680365296804,235.53538812785388,184.16354687541738,22,2031,188.91797354747285,184.16527159799077,188.94848900608113,184.16539908491649,161.96726943834943,175.15916613553298,159.0909614686226,171.07452721741402,181.77023402903012,181.76425175861706,181.37989685198667,154.72189318299945,184.16354687541738,180.61495771439959]
[26,2040,140.79452054794521,207.28881278538813,236.05593607305934,188.35680969923129,140.79452054794521,207.28881278538813,236.05593607305934,182.09262565961302,140.79452054794521,207.28881278538813,236.05593607305934,188.34579366922068,140.79452054794521,207.28881278538813,236.05593607305934,182.09311596479705,140.79452054794521,207.28881278538813,236.05593607305934,164.14402263792419,140.79452054794521,207.28881278538813,236.05593607305934,182.26890312760838,140.79452054794521,207.28881278538813,236.05593607305934,167.97516756935772,140.79452054794521,207.28881278538813,236.05593607305934,169.62608440986895,140.79452054794521,207.28881278538813,236.05593607305934,181.44043345490752,140.79452054794521,207.28881278538813,236.05593607305934,181.44167903984601,140.79452054794521,207.28881278538813,236.05593607305934,181.0187229863474,140.79452054794521,207.28881278538813,236.05593607305934,159.04153377746505,140.79452054794521,207.28881278538813,236.05593607305934,182.09459933812337,23,2040,188.35680969923129,182.09262565961302,188.34579366922068,182.09311596479705,164.14402263792419,182.26890312760838,167.97516756935772,169.62608440986895,181.44043345490752,181.44167903984601,181.0187229863474,159.04153377746505,182.09459933812337,180.53892965735579]
[27,2050,134.29109589041099,195.43493150684932,257.32648401826481,181.06995676180497,134.29109589041099,195.43493150684932,257.32648401826481,172.19783511471172,134.29109589041099,195.43493150684932,257.32648401826481,181.06133879265886,134.29109589041099,195.43493150684932,257.32648401826481,172.1985671455752,134.29109589041099,195.43493150684932,257.32648401826481,160.90645289016905,134.29109589041099,195.43493150684932,257.32648401826481,181.94870487873268,134.29109589041099,195.43493150684932,257.32648401826481,174.93934473409945,134.29109589041099,195.43493150684932,257.32648401826481,162.2369944973326,134.29109589041099,195.43493150684932,257.32648401826481,174.68617104927037,134.29109589041099,195.43493150684932,257.32648401826481,174.68360270281289,134.29109589041099,195.43493150684932,257.32648401826481,173.68705498094425,134.29109589041099,195.43493150684932,257.32648401826481,159.22090825207266,134.29109589041099,195.43493150684932,257.32648401826481,172.19760860116037,24,2050,181.06995676180497,172.19783511471172,181.06133879265886,172.1985671455752,160.90645289016905,181.94870487873268,174.93934473409945,162.2369944973326,174.68617104927037,174.68360270281289,173.68705498094425,159.22090825207266,172.19760860116037,173.37176692750623]
[]
[]
[]
["GWh",null,"Demand met by Grid"]
[]
[]
[null,null,{"$f":"C$7&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&C$7&\"!$A$12:$A$540\"),C72,INDIRECT(\"Raw\"&C$7&\"!$B$12:$B$540\"))","v":313},{"$f":"D72+2","v":315},null,{"$f":"G$7&\"TerElcOut\"","v":"CIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&G$7&\"!$A$12:$A$540\"),G72,INDIRECT(\"Raw\"&G$7&\"!$B$12:$B$540\"))","v":313},{"$f":"H72+2","v":315},null,{"$f":"K$7&\"TerElcOut\"","v":"GAwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&K$7&\"!$A$12:$A$540\"),K72,INDIRECT(\"Raw\"&K$7&\"!$B$12:$B$540\"))","v":313},{"$f":"L72+2","v":315},null,{"$f":"O$7&\"TerElcOut\"","v":"GHwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&O$7&\"!$A$12:$A$540\"),O72,INDIRECT(\"Raw\"&O$7&\"!$B$12:$B$540\"))","v":313},{"$f":"P72+2","v":315},null,{"$f":"S$7&\"TerElcOut\"","v":"GUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&S$7&\"!$A$12:$A$540\"),S72,INDIRECT(\"Raw\"&S$7&\"!$B$12:$B$540\"))","v":313},{"$f":"T72+2","v":315},null,{"$f":"W$7&\"TerElcOut\"","v":"GBwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&W$7&\"!$A$12:$A$540\"),W72,INDIRECT(\"Raw\"&W$7&\"!$B$12:$B$540\"))","v":313},{"$f":"X72+2","v":315},null,{"$f":"AA$7&\"TerElcOut\"","v":"LIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AA$7&\"!$A$12:$A$540\"),AA72,INDIRECT(\"Raw\"&AA$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AB72+2","v":315},null,{"$f":"AE$7&\"TerElcOut\"","v":"MAwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AE$7&\"!$A$12:$A$540\"),AE72,INDIRECT(\"Raw\"&AE$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AF72+2","v":315},null,{"$f":"AI$7&\"TerElcOut\"","v":"NIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AI$7&\"!$A$12:$A$540\"),AI72,INDIRECT(\"Raw\"&AI$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AJ72+2","v":315},null,{"$f":"AM$7&\"TerElcOut\"","v":"NGwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AM$7&\"!$A$12:$A$540\"),AM72,INDIRECT(\"Raw\"&AM$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AN72+2","v":315},null,{"$f":"AQ$7&\"TerElcOut\"","v":"SEwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AQ$7&\"!$A$12:$A$540\"),AQ72,INDIRECT(\"Raw\"&AQ$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AR72+2","v":315},null,{"$f":"AU$7&\"TerElcOut\"","v":"SIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AU$7&\"!$A$12:$A$540\"),AU72,INDIRECT(\"Raw\"&AU$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AV72+2","v":315},null,{"$f":"AY$7&\"TerElcOut\"","v":"TBwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AY$7&\"!$A$12:$A$540\"),AY72,INDIRECT(\"Raw\"&AY$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AZ72+2","v":315}]
[]
[null,null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural"]
[null,null,"Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A76,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A76,1,1,50))*8.76","v":75.861599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),E$72,1,1,50),D$74,OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),D$72+$A76,1,1,50))*8.76","v":638.42879999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),E$72,1,1,50),E$74,OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),D$72+$A76,1,1,50))*8.76","v":13.577999999999999},{"$f":"SUM(C76:E76)","v":727.86839999999984},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$72,1,1,50),G$74,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$72+$A76,1,1,50))*8.76","v":514.38720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),I$72,1,1,50),H$74,OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),H$72+$A76,1,1,50))*8.76","v":3870.1680000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),I$72,1,1,50),I$74,OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),H$72+$A76,1,1,50))*8.76","v":78.84},{"$f":"SUM(G76:I76)","v":4463.3951999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$72,1,1,50),K$74,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$72+$A76,1,1,50))*8.76","v":20.148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A76,1,1,50))*8.76","v":148.56960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A76,1,1,50))*8.76","v":2.6279999999999997},{"$f":"SUM(K76:M76)","v":171.34559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$72,1,1,50),O$74,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$72+$A76,1,1,50))*8.76","v":3.0659999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A76,1,1,50))*8.76","v":7314.9503999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A76,1,1,50))*8.76","v":86.986800000000002},{"$f":"SUM(O76:Q76)","v":7405.0031999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$72,1,1,50),S$74,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A76,1,1,50))*8.76","v":311.24279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUM(S76:U76)","v":311.24279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$72,1,1,50),W$74,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A76,1,1,50))*8.76","v":15.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUM(W76:Y76)","v":15.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$72,1,1,50),AA$74,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A76,1,1,50))*8.76","v":23.564399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A76,1,1,50))*8.76","v":0.70079999999999998},{"$f":"SUM(AA76:AC76)","v":24.2652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$72,1,1,50),AE$74,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$72+$A76,1,1,50))*8.76","v":102.49199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A76,1,1,50))*8.76","v":742.7604},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A76,1,1,50))*8.76","v":15.5928},{"$f":"SUM(AE76:AG76)","v":860.84519999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$72,1,1,50),AI$74,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$72+$A76,1,1,50))*8.76","v":75.248400000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A76,1,1,50))*8.76","v":610.92239999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A76,1,1,50))*8.76","v":11.4756},{"$f":"SUM(AI76:AK76)","v":697.64639999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$72,1,1,50),AM$74,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$72+$A76,1,1,50))*8.76","v":2157.5880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A76,1,1,50))*8.76","v":16998.9552},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A76,1,1,50))*8.76","v":296.78880000000004},{"$f":"SUM(AM76:AO76)","v":19453.331999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$72,1,1,50),AQ$74,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$72+$A76,1,1,50))*8.76","v":232.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A76,1,1,50))*8.76","v":1643.0255999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A76,1,1,50))*8.76","v":33.988799999999998},{"$f":"SUM(AQ76:AS76)","v":1909.1543999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$72,1,1,50),AU$74,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A76,1,1,50))*8.76","v":112.8288},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A76,1,1,50))*8.76","v":1.752},{"$f":"SUM(AU76:AW76)","v":114.5808},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$72,1,1,50),AY$74,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$72+$A76,1,1,50))*8.76","v":184.66079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A76,1,1,50))*8.76","v":1388.7228},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A76,1,1,50))*8.76","v":26.893199999999997},{"$f":"SUM(AY76:BA76)","v":1600.2768000000001}]
[5,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A77,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A77,1,1,50))*8.76","v":93.293999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),E$72,1,1,50),D$74,OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),D$72+$A77,1,1,50))*8.76","v":623.88720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),E$72,1,1,50),E$74,OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),D$72+$A77,1,1,50))*8.76","v":15.4176},{"$f":"SUM(C77:E77)","v":732.59879999999998},615.21479999999997,3939.3719999999998,88.738799999999998,{"$f":"SUM(G77:I77)","v":4643.3256000000001},33.287999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A77,1,1,50))*8.76","v":142.52519999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A77,1,1,50))*8.76","v":3.4163999999999999},179.2296,1123.7328,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A77,1,1,50))*8.76","v":7253.3675999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A77,1,1,50))*8.76","v":167.14079999999998},8544.2411999999986,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A77,1,1,50))*8.76","v":317.28719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A77,1,1,50))*8.76","v":0.17519999999999999},317.4624,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A77,1,1,50))*8.76","v":15.5928},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A77,1,1,50))*8.76","v":0},15.5928,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A77,1,1,50))*8.76","v":32.1492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A77,1,1,50))*8.76","v":0.70079999999999998},32.85,169.06800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A77,1,1,50))*8.76","v":721.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A77,1,1,50))*8.76","v":17.169599999999999},908.0616,98.287199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A77,1,1,50))*8.76","v":600.76080000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A77,1,1,50))*8.76","v":13.227599999999999},712.27560000000005,4732.152,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A77,1,1,50))*8.76","v":27345.216},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A77,1,1,50))*8.76","v":566.68439999999998},32644.0524,296.08799999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A77,1,1,50))*8.76","v":1729.4868000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A77,1,1,50))*8.76","v":40.295999999999999},2065.8708000000001,67.539599999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A77,1,1,50))*8.76","v":140.33519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A77,1,1,50))*8.76","v":3.2412000000000001},211.11599999999999,240.2868,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A77,1,1,50))*8.76","v":1551.0455999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A77,1,1,50))*8.76","v":31.010400000000001},1822.3427999999999]
[6,2012,117.82199999999999,651.65639999999996,17.169599999999999,786.64799999999991,773.1576,4105.5492000000004,96.973200000000006,4975.68,63.072000000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A78,1,1,50))*8.76","v":190.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A78,1,1,50))*8.76","v":4.9931999999999999},258.59519999999998,1499.1863999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A78,1,1,50))*8.76","v":7558.8288000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A78,1,1,50))*8.76","v":198.58920000000001},9256.6044000000002,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A78,1,1,50))*8.76","v":531.20640000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A78,1,1,50))*8.76","v":12.8772},544.08360000000005,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A78,1,1,50))*8.76","v":93.731999999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A78,1,1,50))*8.76","v":0.17519999999999999},93.907199999999989,30.66,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A78,1,1,50))*8.76","v":72.182400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A78,1,1,50))*8.76","v":1.4016},104.244,252.28800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A78,1,1,50))*8.76","v":730.32119999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A78,1,1,50))*8.76","v":20.585999999999999},1003.1952,130.2612,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A78,1,1,50))*8.76","v":618.10559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A78,1,1,50))*8.76","v":15.2424},763.60919999999999,8649.6239999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A78,1,1,50))*8.76","v":39165.8724},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A78,1,1,50))*8.76","v":903.50639999999999},48719.002800000002,389.82,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A78,1,1,50))*8.76","v":1909.9428},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A78,1,1,50))*8.76","v":48.267599999999995},2348.0304000000001,47.829599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A78,1,1,50))*8.76","v":183.78479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A78,1,1,50))*8.76","v":4.2923999999999998},235.90679999999998,297.4896,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A78,1,1,50))*8.76","v":1732.1147999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A78,1,1,50))*8.76","v":35.565599999999996},2065.1699999999996]
[7,2013,146.0292,681.44040000000007,19.3596,846.82920000000013,987.95280000000002,4317.8915999999999,115.63199999999999,5421.4763999999996,96.36,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A79,1,1,50))*8.76","v":218.82480000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A79,1,1,50))*8.76","v":6.57},321.75479999999999,1915.1987999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A79,1,1,50))*8.76","v":8287.3979999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A79,1,1,50))*8.76","v":241.42559999999997},10444.0224,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A79,1,1,50))*8.76","v":668.38799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A79,1,1,50))*8.76","v":17.52},685.9079999999999,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A79,1,1,50))*8.76","v":99.338399999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A79,1,1,50))*8.76","v":2.1023999999999998},101.4408,121.764,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A79,1,1,50))*8.76","v":114.4932},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A79,1,1,50))*8.76","v":2.8908},239.14800000000002,360.036,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A79,1,1,50))*8.76","v":757.56479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A79,1,1,50))*8.76","v":23.9148},1141.5155999999999,163.4616,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A79,1,1,50))*8.76","v":634.13639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A79,1,1,50))*8.76","v":16.293600000000001},813.89159999999993,10847.508,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A79,1,1,50))*8.76","v":39827.164799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A79,1,1,50))*8.76","v":991.80719999999997},51666.48,468.65999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A79,1,1,50))*8.76","v":1979.5847999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A79,1,1,50))*8.76","v":52.647599999999997},2500.8923999999997,52.910399999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A79,1,1,50))*8.76","v":238.79760000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A79,1,1,50))*8.76","v":4.1171999999999995},295.82520000000005,406.81439999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A79,1,1,50))*8.76","v":1864.1280000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A79,1,1,50))*8.76","v":47.566799999999994},2318.5092]
[8,2014,179.2296,714.72839999999997,7.2707999999999995,901.22879999999998,1193.7252000000001,4523.0508,38.631599999999999,5755.4075999999995,138.40800000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A80,1,1,50))*8.76","v":247.7328},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A80,1,1,50))*8.76","v":1.2264000000000002},387.36720000000003,2271.6432,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A80,1,1,50))*8.76","v":8574.4632000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A80,1,1,50))*8.76","v":270.4212},11116.527600000001,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A80,1,1,50))*8.76","v":802.67879999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A80,1,1,50))*8.76","v":4.5552000000000001},807.23399999999992,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A80,1,1,50))*8.76","v":113.0916},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A80,1,1,50))*8.76","v":0.438},113.5296,611.44799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A80,1,1,50))*8.76","v":158.03039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A80,1,1,50))*8.76","v":0.78839999999999999},770.26679999999999,668.38799999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A80,1,1,50))*8.76","v":1055.3172},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A80,1,1,50))*8.76","v":8.6723999999999997},1732.3775999999998,204.6336,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A80,1,1,50))*8.76","v":645.3492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A80,1,1,50))*8.76","v":1.4016},851.38440000000003,13305.564,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A80,1,1,50))*8.76","v":40562.654399999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A80,1,1,50))*8.76","v":328.14960000000002},54196.367999999988,556.26,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A80,1,1,50))*8.76","v":2057.1983999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A80,1,1,50))*8.76","v":17.52},2630.9783999999995,828.78359999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A80,1,1,50))*8.76","v":327.62399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A80,1,1,50))*8.76","v":0.96360000000000001},1157.3712,511.14600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A80,1,1,50))*8.76","v":2000.4336000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A80,1,1,50))*8.76","v":4.2047999999999996},2515.7844]
[9,2015,214.8828,752.83439999999996,8.3219999999999992,976.03919999999994,1419.2076,4745.4672,45.99,6210.6647999999996,190.96799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A81,1,1,50))*8.76","v":276.5532},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A81,1,1,50))*8.76","v":1.5768},469.09800000000001,2661.3755999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A81,1,1,50))*8.76","v":8871.9527999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A81,1,1,50))*8.76","v":307.21319999999997},11840.541599999999,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A81,1,1,50))*8.76","v":1151.0640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A81,1,1,50))*8.76","v":6.2195999999999998},1157.2836,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A81,1,1,50))*8.76","v":122.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A81,1,1,50))*8.76","v":1.2264000000000002},123.8664,1101.1320000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A81,1,1,50))*8.76","v":185.7996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A81,1,1,50))*8.76","v":0.70079999999999998},1287.6324000000002,828.69599999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A81,1,1,50))*8.76","v":1014.0576},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A81,1,1,50))*8.76","v":7.1831999999999994},1849.9367999999999,284.262,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A81,1,1,50))*8.76","v":737.06639999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A81,1,1,50))*8.76","v":4.38},1025.7084,16020.287999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A81,1,1,50))*8.76","v":41240.328000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A81,1,1,50))*8.76","v":378.16919999999999},57638.785199999998,697.29599999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A81,1,1,50))*8.76","v":2284.7831999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A81,1,1,50))*8.76","v":18.571200000000001},3000.6503999999995,828.87120000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A81,1,1,50))*8.76","v":405.76319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A81,1,1,50))*8.76","v":2.19},1236.8244,651.65639999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A81,1,1,50))*8.76","v":2145.1487999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A81,1,1,50))*8.76","v":9.636000000000001},2806.4411999999998]
[10,2016,243.44039999999998,799.61279999999999,7.0956000000000001,1050.1488000000002,1659.0563999999999,4955.0064000000002,36.616799999999998,6650.6795999999995,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A82,1,1,50))*8.76","v":366.95639999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A82,1,1,50))*8.76","v":1.6643999999999999},605.14080000000001,3087.0239999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A82,1,1,50))*8.76","v":9202.1172000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A82,1,1,50))*8.76","v":326.04719999999998},12615.188399999999,2460.6839999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A82,1,1,50))*8.76","v":1272.5652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A82,1,1,50))*8.76","v":6.0443999999999996},3739.2936,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A82,1,1,50))*8.76","v":131.5752},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A82,1,1,50))*8.76","v":0.96360000000000001},459.28679999999997,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A82,1,1,50))*8.76","v":181.50719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A82,1,1,50))*8.76","v":0.438},1895.4012,1132.6680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A82,1,1,50))*8.76","v":1277.7336},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A82,1,1,50))*8.76","v":8.9352},2419.3368,325.43399999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A82,1,1,50))*8.76","v":756.5136},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A82,1,1,50))*8.76","v":4.8180000000000005},1086.7655999999999,18331.175999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A82,1,1,50))*8.76","v":42332.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A82,1,1,50))*8.76","v":330.86520000000002},60994.741199999997,883.00799999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A82,1,1,50))*8.76","v":2579.6448},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A82,1,1,50))*8.76","v":13.9284},3476.5811999999996,1481.3159999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A82,1,1,50))*8.76","v":491.78640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A82,1,1,50))*8.76","v":1.9272},1975.0295999999998,777.97559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A82,1,1,50))*8.76","v":2297.8355999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A82,1,1,50))*8.76","v":11.4756},3087.2868000000003]
[11,2017,274.62600000000003,848.14319999999987,5.9568000000000003,1128.7259999999999,1919.0531999999998,5163.6696000000002,28.907999999999998,7111.6307999999999,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A83,1,1,50))*8.76","v":389.73239999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A83,1,1,50))*8.76","v":2.5403999999999995},628.79279999999994,3553.8444,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A83,1,1,50))*8.76","v":9541.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A83,1,1,50))*8.76","v":346.98359999999997},13442.657999999999,2496.6,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A83,1,1,50))*8.76","v":1310.4959999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A83,1,1,50))*8.76","v":11.3004},3818.3963999999996,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A83,1,1,50))*8.76","v":166.96559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A83,1,1,50))*8.76","v":3.5915999999999997},497.30520000000001,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A83,1,1,50))*8.76","v":205.85999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A83,1,1,50))*8.76","v":0.70079999999999998},1920.0167999999999,1227.2759999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A83,1,1,50))*8.76","v":1276.9452000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A83,1,1,50))*8.76","v":10.424399999999999},2514.6455999999998,369.23399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A83,1,1,50))*8.76","v":774.2088},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A83,1,1,50))*8.76","v":4.8180000000000005},1148.2608,20859.311999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A83,1,1,50))*8.76","v":43398.353999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A83,1,1,50))*8.76","v":276.29039999999998},64533.956399999995,1013.532,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A83,1,1,50))*8.76","v":2659.8863999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A83,1,1,50))*8.76","v":15.768000000000001},3689.1864,2133.9359999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A83,1,1,50))*8.76","v":543.55799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A83,1,1,50))*8.76","v":1.9272},2679.4211999999998,918.92399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A83,1,1,50))*8.76","v":2453.2379999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A83,1,1,50))*8.76","v":11.388},3383.5499999999997]
[12,2018,309.666,897.37439999999992,7.008,1214.0483999999999,2202.2640000000001,5370.5808000000006,33.725999999999999,7606.5708000000004,237.39600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A84,1,1,50))*8.76","v":412.94639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A84,1,1,50))*8.76","v":2.9784000000000002},653.32079999999996,4062.7127999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A84,1,1,50))*8.76","v":9891.0911999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A84,1,1,50))*8.76","v":368.44560000000001},14322.249599999999,2535.1439999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A84,1,1,50))*8.76","v":1345.0103999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A84,1,1,50))*8.76","v":15.0672},3895.2215999999994,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A84,1,1,50))*8.76","v":206.8236},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A84,1,1,50))*8.76","v":9.5484000000000009},543.12,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A84,1,1,50))*8.76","v":215.75879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A84,1,1,50))*8.76","v":2.0148000000000001},1931.2295999999999,1349.9159999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A84,1,1,50))*8.76","v":1295.5163999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A84,1,1,50))*8.76","v":14.366399999999999},2659.7987999999996,416.36279999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A84,1,1,50))*8.76","v":790.32719999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A84,1,1,50))*8.76","v":5.694},1212.384,23624.844000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A84,1,1,50))*8.76","v":44438.166000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A84,1,1,50))*8.76","v":312.73200000000003},68375.742000000013,1155.444,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A84,1,1,50))*8.76","v":2738.2883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A84,1,1,50))*8.76","v":18.483599999999999},3912.2159999999999,2785.5048000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A84,1,1,50))*8.76","v":561.60360000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A84,1,1,50))*8.76","v":2.8031999999999999},3349.9115999999999,1074.8520000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A84,1,1,50))*8.76","v":2611.2683999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A84,1,1,50))*8.76","v":14.629199999999999},3700.7495999999996]
[13,2019,347.59679999999997,947.74439999999993,7.9716000000000005,1303.3127999999999,2508.7763999999997,5574.9515999999994,31.886400000000002,8115.6143999999995,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A85,1,1,50))*8.76","v":437.12399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A85,1,1,50))*8.76","v":3.4163999999999999},677.06039999999996,4619.7611999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A85,1,1,50))*8.76","v":10249.7256},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A85,1,1,50))*8.76","v":390.69600000000003},15260.182799999999,4528.0439999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A85,1,1,50))*8.76","v":1370.0640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A85,1,1,50))*8.76","v":20.235600000000002},5918.3436000000002,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A85,1,1,50))*8.76","v":243.44039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A85,1,1,50))*8.76","v":18.133199999999999},588.32159999999999,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A85,1,1,50))*8.76","v":221.01480000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A85,1,1,50))*8.76","v":5.0807999999999991},1939.5515999999998,1451.5319999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A85,1,1,50))*8.76","v":1283.3399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A85,1,1,50))*8.76","v":16.3812},2751.2531999999997,466.90799999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A85,1,1,50))*8.76","v":802.94159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A85,1,1,50))*8.76","v":7.7088000000000001},1277.5584000000001,26641.788,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A85,1,1,50))*8.76","v":45434.878799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A85,1,1,50))*8.76","v":433.70759999999996},72510.374400000001,1310.4959999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A85,1,1,50))*8.76","v":2817.6539999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A85,1,1,50))*8.76","v":21.374399999999998},4149.5243999999993,3831.0107999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A85,1,1,50))*8.76","v":551.79240000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A85,1,1,50))*8.76","v":8.4095999999999993},4391.2127999999993,1248.2124000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A85,1,1,50))*8.76","v":2770.1748000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A85,1,1,50))*8.76","v":15.855600000000001},4034.2428]
[14,2020,387.01679999999999,997.58879999999999,7.8840000000000003,1392.4895999999999,2842.7075999999997,5775.8184000000001,33.901200000000003,8652.4272000000001,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A86,1,1,50))*8.76","v":462.96600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A86,1,1,50))*8.76","v":3.9420000000000002},703.428,5230.5960000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A86,1,1,50))*8.76","v":10615.2804},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A86,1,1,50))*8.76","v":415.57439999999997},16261.450800000001,4595.4960000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A86,1,1,50))*8.76","v":1379.5247999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A86,1,1,50))*8.76","v":27.769199999999998},6002.79,652.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A86,1,1,50))*8.76","v":277.95479999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A86,1,1,50))*8.76","v":27.8568},958.4316,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A86,1,1,50))*8.76","v":214.97039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A86,1,1,50))*8.76","v":16.030799999999999},1944.4571999999998,1582.0559999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A86,1,1,50))*8.76","v":1286.9315999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A86,1,1,50))*8.76","v":18.658799999999999},2887.6463999999996,521.30759999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A86,1,1,50))*8.76","v":813.45359999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A86,1,1,50))*8.76","v":8.8475999999999999},1343.6088,29936.423999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A86,1,1,50))*8.76","v":46387.616399999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A86,1,1,50))*8.76","v":505.62719999999996},76829.667600000001,1482.1919999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A86,1,1,50))*8.76","v":2902.1004000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A86,1,1,50))*8.76","v":24.703199999999999},4408.9956000000002,4752.1247999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A86,1,1,50))*8.76","v":505.18920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A86,1,1,50))*8.76","v":25.7544},5283.0683999999992,1439.7936000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A86,1,1,50))*8.76","v":2923.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A86,1,1,50))*8.76","v":17.169599999999999},4380.6132000000007]
[15,2021,426.61200000000002,1058.7336,9.3732000000000006,1494.7188000000001,3058.3788,6043.0860000000002,32.236800000000002,9133.7016000000003,246.15600000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A87,1,1,50))*8.76","v":478.55880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A87,1,1,50))*8.76","v":4.4676},729.18239999999992,5631.1032000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A87,1,1,50))*8.76","v":11115.388800000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A87,1,1,50))*8.76","v":468.74759999999998},17215.239600000001,4674.3360000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A87,1,1,50))*8.76","v":1428.6684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A87,1,1,50))*8.76","v":31.536000000000001},6134.5403999999999,654.37199999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A87,1,1,50))*8.76","v":318.42599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A87,1,1,50))*8.76","v":29.433599999999998},1002.2316,1716.96,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A87,1,1,50))*8.76","v":225.30719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A87,1,1,50))*8.76","v":16.7316},1958.9988000000001,1680.1680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A87,1,1,50))*8.76","v":1324.5996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A87,1,1,50))*8.76","v":18.308399999999999},3023.076,556.34759999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A87,1,1,50))*8.76","v":843.23760000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A87,1,1,50))*8.76","v":10.249199999999998},1409.8344,32698.451999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A87,1,1,50))*8.76","v":49129.321199999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A87,1,1,50))*8.76","v":597.69479999999999},82425.467999999993,1626.732,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A87,1,1,50))*8.76","v":3021.1487999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A87,1,1,50))*8.76","v":27.8568},4675.7375999999995,4770.6959999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A87,1,1,50))*8.76","v":528.05280000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A87,1,1,50))*8.76","v":24.09},5322.8388000000004,1576.1867999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A87,1,1,50))*8.76","v":3112.5155999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A87,1,1,50))*8.76","v":16.643999999999998},4705.3464000000004]
[16,2022,471.98880000000003,1124.4336000000001,12.9648,1609.3872000000001,3286.2264,6316.3979999999992,36.091200000000001,9638.7155999999995,255.792,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A88,1,1,50))*8.76","v":493.18799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A88,1,1,50))*8.76","v":4.9931999999999999},753.97320000000002,6062.3579999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A88,1,1,50))*8.76","v":11643.003599999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A88,1,1,50))*8.76","v":526.12559999999996},18231.487199999996,4754.0520000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A88,1,1,50))*8.76","v":1458.8027999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A88,1,1,50))*8.76","v":34.952400000000004},6247.8072000000011,655.24799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A88,1,1,50))*8.76","v":336.55920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A88,1,1,50))*8.76","v":27.769199999999998},1019.5763999999999,1720.4639999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A88,1,1,50))*8.76","v":236.43239999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A88,1,1,50))*8.76","v":16.468799999999998},1973.3652,1782.6599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A88,1,1,50))*8.76","v":1362.6180000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A88,1,1,50))*8.76","v":20.936399999999999},3166.2144000000003,593.928,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A88,1,1,50))*8.76","v":876.1751999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A88,1,1,50))*8.76","v":11.6508},1481.7539999999999,35202.06,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A88,1,1,50))*8.76","v":51282.2664},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A88,1,1,50))*8.76","v":690.90120000000002},87175.227599999984,1774.7759999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A88,1,1,50))*8.76","v":3129.7727999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A88,1,1,50))*8.76","v":31.010400000000001},4935.5591999999997,4892.9855999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A88,1,1,50))*8.76","v":551.70479999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A88,1,1,50))*8.76","v":30.747599999999998},5475.4379999999992,1723.0044,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A88,1,1,50))*8.76","v":3310.8419999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A88,1,1,50))*8.76","v":18.921600000000002},5052.7679999999991]
[17,2023,516.13919999999996,1188.9947999999999,14.9796,1720.1135999999999,3525.8123999999998,6601.097999999999,47.566799999999994,10174.477199999999,265.428,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A89,1,1,50))*8.76","v":508.69319999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A89,1,1,50))*8.76","v":5.694},779.8152,6527.7767999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A89,1,1,50))*8.76","v":12199.175999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A89,1,1,50))*8.76","v":570.53879999999992},19297.491599999998,4835.5199999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A89,1,1,50))*8.76","v":1488.1487999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A89,1,1,50))*8.76","v":44.238},6367.9067999999997,657,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A89,1,1,50))*8.76","v":355.5684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A89,1,1,50))*8.76","v":29.783999999999999},1042.3524,1723.0919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A89,1,1,50))*8.76","v":249.30959999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A89,1,1,50))*8.76","v":16.9068},1989.3083999999999,1888.6559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A89,1,1,50))*8.76","v":1400.2859999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A89,1,1,50))*8.76","v":23.739599999999999},3312.6815999999999,632.6472,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A89,1,1,50))*8.76","v":909.63840000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A89,1,1,50))*8.76","v":13.315199999999999},1555.6008000000002,37889.628000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A89,1,1,50))*8.76","v":53564.071199999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A89,1,1,50))*8.76","v":792.86760000000004},92246.566800000001,1935.0840000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A89,1,1,50))*8.76","v":3240.9372000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A89,1,1,50))*8.76","v":34.4268},5210.4480000000003,4901.1323999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A89,1,1,50))*8.76","v":575.00639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A89,1,1,50))*8.76","v":35.04},5511.1787999999997,1880.4215999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A89,1,1,50))*8.76","v":3516.0012000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A89,1,1,50))*8.76","v":25.404},5421.8268000000007]
[18,2024,567.38519999999994,1259.7755999999999,17.257200000000001,1844.4179999999999,3779.3267999999998,6901.3032000000003,44.763600000000004,10725.393600000001,275.94,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A90,1,1,50))*8.76","v":524.19839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A90,1,1,50))*8.76","v":7.6212},807.75960000000009,7023.855599999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A90,1,1,50))*8.76","v":12798.4476},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A90,1,1,50))*8.76","v":636.93959999999993},20459.2428,4916.9879999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A90,1,1,50))*8.76","v":1519.1591999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A90,1,1,50))*8.76","v":42.135599999999997},6478.282799999999,657.87599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A90,1,1,50))*8.76","v":375.36599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A90,1,1,50))*8.76","v":28.732799999999997},1061.9748,1726.596,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A90,1,1,50))*8.76","v":263.50079999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A90,1,1,50))*8.76","v":16.819199999999999},2006.9159999999999,1999.9080000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A90,1,1,50))*8.76","v":1445.1371999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A90,1,1,50))*8.76","v":26.805599999999998},3471.8508000000002,673.2059999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A90,1,1,50))*8.76","v":940.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A90,1,1,50))*8.76","v":14.9796},1629.0095999999999,40775.171999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A90,1,1,50))*8.76","v":55929.446400000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A90,1,1,50))*8.76","v":904.82040000000006},97609.438800000004,2109.4079999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A90,1,1,50))*8.76","v":3356.4816000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A90,1,1,50))*8.76","v":38.281199999999998},5504.1708000000008,4911.1188000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A90,1,1,50))*8.76","v":595.15440000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A90,1,1,50))*8.76","v":38.105999999999995},5544.3792000000003,2047.4748,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A90,1,1,50))*8.76","v":3734.2127999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A90,1,1,50))*8.76","v":24.2652},5805.9527999999991]
[19,2025,621.25919999999996,1332.5712000000001,19.885200000000001,1973.7156,4049.2224000000001,7209.2172,58.516799999999996,11316.956399999999,287.32799999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A91,1,1,50))*8.76","v":540.57960000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A91,1,1,50))*8.76","v":10.862399999999999},838.77,7565.0483999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A91,1,1,50))*8.76","v":13410.508800000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A91,1,1,50))*8.76","v":709.91039999999998},21685.467600000004,5001.96,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A91,1,1,50))*8.76","v":1556.0387999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A91,1,1,50))*8.76","v":54.049199999999999},6612.0479999999998,659.62799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A91,1,1,50))*8.76","v":395.25119999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A91,1,1,50))*8.76","v":30.222000000000001},1085.1011999999998,1730.1,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A91,1,1,50))*8.76","v":277.51679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A91,1,1,50))*8.76","v":16.3812},2023.9979999999998,2114.6640000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A91,1,1,50))*8.76","v":1476.6732},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A91,1,1,50))*8.76","v":30.046800000000001},3621.384,716.3051999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A91,1,1,50))*8.76","v":969.73199999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A91,1,1,50))*8.76","v":14.278799999999999},1700.3159999999998,43871.831999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A91,1,1,50))*8.76","v":58375.413599999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A91,1,1,50))*8.76","v":1026.9348},103274.1804,2298.6239999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A91,1,1,50))*8.76","v":3475.5299999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A91,1,1,50))*8.76","v":42.398399999999995},5816.5523999999996,4920.3167999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A91,1,1,50))*8.76","v":615.30239999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A91,1,1,50))*8.76","v":40.909199999999998},5576.5283999999992,2228.8067999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A91,1,1,50))*8.76","v":3955.6655999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A91,1,1,50))*8.76","v":27.331199999999999},6211.8035999999993]
[20,2026,679.42560000000003,1407.9947999999999,19.1844,2106.6048000000001,4334.0976000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),I$72,1,1,50),H$74,OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),H$72+$A92,1,1,50))*8.76","v":7521.3360000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),I$72,1,1,50),I$74,OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),H$72+$A92,1,1,50))*8.76","v":64.035599999999988},11919.4692,297.83999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A92,1,1,50))*8.76","v":557.83680000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A92,1,1,50))*8.76","v":14.629199999999999},870.30599999999993,8147.3255999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A92,1,1,50))*8.76","v":14055.507599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A92,1,1,50))*8.76","v":699.74879999999996},22902.581999999999,5081.6760000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A92,1,1,50))*8.76","v":1587.5747999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A92,1,1,50))*8.76","v":58.516799999999996},6727.7676000000001,660.50400000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A92,1,1,50))*8.76","v":418.46520000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A92,1,1,50))*8.76","v":32.324399999999997},1111.2936,1733.604,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A92,1,1,50))*8.76","v":292.93439999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A92,1,1,50))*8.76","v":16.7316},2043.27,2232.924,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A92,1,1,50))*8.76","v":1510.2239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A92,1,1,50))*8.76","v":33.375599999999999},3776.5236,760.36799999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A92,1,1,50))*8.76","v":996.88799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A92,1,1,50))*8.76","v":15.943200000000001},1773.1991999999998,46924.691999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A92,1,1,50))*8.76","v":60557.266799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A92,1,1,50))*8.76","v":1153.9548},108635.9136,2498.3519999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A92,1,1,50))*8.76","v":3591.8627999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A92,1,1,50))*8.76","v":46.690800000000003},6136.9056,4929.8651999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A92,1,1,50))*8.76","v":635.45040000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A92,1,1,50))*8.76","v":39.507599999999996},5604.8231999999989,2422.4027999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A92,1,1,50))*8.76","v":4189.5576000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A92,1,1,50))*8.76","v":36.178799999999995},6648.1391999999996]
[21,2027,742.05959999999993,1486.3968,25.842000000000002,2254.2984000000001,4633.7772000000004,7840.4627999999993,60.181199999999997,12534.421200000001,310.10399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A93,1,1,50))*8.76","v":575.09400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A93,1,1,50))*8.76","v":19.447200000000002},904.64520000000005,8774.366399999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A93,1,1,50))*8.76","v":14735.634},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A93,1,1,50))*8.76","v":635.45040000000006},24145.450799999999,5164.8959999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A93,1,1,50))*8.76","v":1617.7091999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A93,1,1,50))*8.76","v":56.326799999999999},6838.9319999999998,662.25599999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A93,1,1,50))*8.76","v":440.89079999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A93,1,1,50))*8.76","v":34.339199999999998},1137.4859999999999,1737.1079999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A93,1,1,50))*8.76","v":308.70240000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A93,1,1,50))*8.76","v":17.169599999999999},2062.98,2354.6880000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A93,1,1,50))*8.76","v":1538.2559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A93,1,1,50))*8.76","v":36.967199999999998},3929.9112,806.97120000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A93,1,1,50))*8.76","v":1024.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A93,1,1,50))*8.76","v":17.607599999999998},1849.4988000000001,50036.243999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A93,1,1,50))*8.76","v":62612.538},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A93,1,1,50))*8.76","v":1091.4084},113740.19040000001,2711.22,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A93,1,1,50))*8.76","v":3710.9987999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A93,1,1,50))*8.76","v":51.421199999999999},6473.6399999999994,4939.9391999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A93,1,1,50))*8.76","v":655.59839999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A93,1,1,50))*8.76","v":40.208399999999997},5635.7460000000001,2629.1387999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A93,1,1,50))*8.76","v":4431.3335999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A93,1,1,50))*8.76","v":34.164000000000001},7094.6363999999994]
[22,2028,809.86199999999997,1568.3027999999999,29.346,2407.5108,4949.3123999999998,8164.8455999999996,66.050399999999996,13180.2084,322.36799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A94,1,1,50))*8.76","v":592.35120000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A94,1,1,50))*8.76","v":24.352799999999998},939.072,9450.4631999999983,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A94,1,1,50))*8.76","v":15454.742399999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A94,1,1,50))*8.76","v":651.74400000000003},25556.949599999996,5248.116,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A94,1,1,50))*8.76","v":1646.8799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A94,1,1,50))*8.76","v":67.627200000000002},6962.6232,663.13200000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A94,1,1,50))*8.76","v":465.0684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A94,1,1,50))*8.76","v":36.353999999999999},1164.5544000000002,1740.6119999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A94,1,1,50))*8.76","v":325.34640000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A94,1,1,50))*8.76","v":17.957999999999998},2083.9164000000001,2480.8319999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A94,1,1,50))*8.76","v":1562.7840000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A94,1,1,50))*8.76","v":51.333600000000004},4094.9495999999999,855.41399999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A94,1,1,50))*8.76","v":1051.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A94,1,1,50))*8.76","v":19.447200000000002},1926.0612000000001,53189.843999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A94,1,1,50))*8.76","v":64522.042799999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A94,1,1,50))*8.76","v":1210.3691999999999},118922.25599999999,2938.98,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A94,1,1,50))*8.76","v":3822.9516000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A94,1,1,50))*8.76","v":63.948},6825.8796000000002,4949.3123999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A94,1,1,50))*8.76","v":674.25720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A94,1,1,50))*8.76","v":42.836399999999998},5666.4059999999999,2849.0147999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A94,1,1,50))*8.76","v":4680.1175999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A94,1,1,50))*8.76","v":38.105999999999995},7567.2383999999993]
[23,2029,883.00799999999992,1653.7128,33.025199999999998,2569.7460000000001,5280.5279999999993,8495.1851999999999,72.27,13847.983199999999,334.63200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A95,1,1,50))*8.76","v":610.48439999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A95,1,1,50))*8.76","v":29.959199999999999},975.07559999999989,10178.244000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A95,1,1,50))*8.76","v":15102.24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A95,1,1,50))*8.76","v":612.67439999999999},25893.1584,5331.3360000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A95,1,1,50))*8.76","v":1675.0871999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A95,1,1,50))*8.76","v":72.357599999999991},7078.7808000000005,664.88400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A95,1,1,50))*8.76","v":490.91039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A95,1,1,50))*8.76","v":39.507599999999996},1195.3019999999999,1744.116,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A95,1,1,50))*8.76","v":341.99039999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A95,1,1,50))*8.76","v":20.848799999999997},2106.9552000000003,2610.48,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A95,1,1,50))*8.76","v":1585.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A95,1,1,50))*8.76","v":71.744399999999999},4267.7843999999996,904.64519999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A95,1,1,50))*8.76","v":1076.604},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A95,1,1,50))*8.76","v":24.4404},2005.6895999999999,56368.847999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A95,1,1,50))*8.76","v":66267.034799999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A95,1,1,50))*8.76","v":1334.1480000000001},123970.03079999999,3181.6319999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A95,1,1,50))*8.76","v":3938.2331999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A95,1,1,50))*8.76","v":89.527200000000008},7209.3923999999997,4959.7367999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A95,1,1,50))*8.76","v":691.86480000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A95,1,1,50))*8.76","v":52.384800000000006},5703.9863999999998,3083.7827999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A95,1,1,50))*8.76","v":4936.7855999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A95,1,1,50))*8.76","v":42.223199999999999},8062.7915999999987]
[24,2030,956.59199999999998,1608.1608000000001,36.879599999999996,2601.6324000000004,5585.3760000000002,8732.1432000000004,78.401999999999987,14395.921200000001,347.77199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A96,1,1,50))*8.76","v":590.68680000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A96,1,1,50))*8.76","v":30.134399999999999},968.59320000000014,10967.52,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A96,1,1,50))*8.76","v":14693.4108},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A96,1,1,50))*8.76","v":559.76400000000001},26220.694800000001,5412.8040000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A96,1,1,50))*8.76","v":1686.3875999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A96,1,1,50))*8.76","v":70.430399999999992},7169.6220000000003,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A96,1,1,50))*8.76","v":507.29159999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A96,1,1,50))*8.76","v":39.157199999999996},1212.2088000000001,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A96,1,1,50))*8.76","v":359.5104},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A96,1,1,50))*8.76","v":20.936399999999999},2128.0668000000001,2712.9719999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A96,1,1,50))*8.76","v":1443.1224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A96,1,1,50))*8.76","v":91.103999999999999},4247.1984000000002,947.21879999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A96,1,1,50))*8.76","v":1090.6199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A96,1,1,50))*8.76","v":23.301600000000001},2061.1403999999998,57848.411999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A96,1,1,50))*8.76","v":65856.453599999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A96,1,1,50))*8.76","v":1420.3463999999999},125125.21199999998,3419.0279999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A96,1,1,50))*8.76","v":4024.6943999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A96,1,1,50))*8.76","v":117.12119999999999},7560.8435999999992,4969.2851999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A96,1,1,50))*8.76","v":691.86480000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A96,1,1,50))*8.76","v":54.487199999999994},5715.6371999999992,3294.0227999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A96,1,1,50))*8.76","v":4876.1664000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A96,1,1,50))*8.76","v":46.252800000000001},8216.4419999999991]
[25,2031,1022.292,1353.5075999999999,39.42,2415.2195999999999,5895.48,9060.5555999999997,82.168800000000005,15038.204399999999,360.036,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A97,1,1,50))*8.76","v":538.1268},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A97,1,1,50))*8.76","v":31.360800000000001},929.5236000000001,11701.608,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A97,1,1,50))*8.76","v":11772.651600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A97,1,1,50))*8.76","v":585.25559999999996},24059.515200000002,5486.3879999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A97,1,1,50))*8.76","v":1733.4287999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A97,1,1,50))*8.76","v":69.116399999999999},7288.9331999999995,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A97,1,1,50))*8.76","v":477.59520000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A97,1,1,50))*8.76","v":42.223199999999999},1185.5783999999999,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A97,1,1,50))*8.76","v":390.78359999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A97,1,1,50))*8.76","v":22.250399999999999},2160.6539999999995,2832.9839999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A97,1,1,50))*8.76","v":1327.6656},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A97,1,1,50))*8.76","v":100.4772},4261.1268,988.12799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A97,1,1,50))*8.76","v":1134.3324},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A97,1,1,50))*8.76","v":24.2652},2146.7255999999998,60232.883999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A97,1,1,50))*8.76","v":68561.891999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A97,1,1,50))*8.76","v":1478.9508000000001},130273.72679999999,3596.8560000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A97,1,1,50))*8.76","v":4234.2335999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A97,1,1,50))*8.76","v":134.81640000000002},7965.905999999999,4990.3091999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A97,1,1,50))*8.76","v":737.7672},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A97,1,1,50))*8.76","v":61.933199999999999},5790.0096000000003,3529.4039999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A97,1,1,50))*8.76","v":5161.4796000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A97,1,1,50))*8.76","v":49.143599999999999},8740.0272000000004]
[26,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A98,0)","v":2040},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A98,1,1,50))*8.76","v":1858.8719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),E$72,1,1,50),D$74,OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),D$72+$A98,1,1,50))*8.76","v":1380.4884},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),E$72,1,1,50),E$74,OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),D$72+$A98,1,1,50))*8.76","v":71.831999999999994},3311.1923999999995,9569.4240000000009,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),I$72,1,1,50),H$74,OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),H$72+$A98,1,1,50))*8.76","v":5431.9008000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),I$72,1,1,50),I$74,OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),H$72+$A98,1,1,50))*8.76","v":127.1952},15128.520000000002,499.32,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A98,1,1,50))*8.76","v":369.4092},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A98,1,1,50))*8.76","v":44.062800000000003},912.79200000000003,21088.824000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A98,1,1,50))*8.76","v":11970.539999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A98,1,1,50))*8.76","v":849.63239999999996},33908.996400000004,6140.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A98,1,1,50))*8.76","v":2153.3831999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A98,1,1,50))*8.76","v":98.725200000000001},8392.8684000000012,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A98,1,1,50))*8.76","v":468.22200000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A98,1,1,50))*8.76","v":46.778399999999998},1180.7603999999999,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A98,1,1,50))*8.76","v":287.24039999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A98,1,1,50))*8.76","v":37.930799999999998},2072.7911999999997,4171.5119999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A98,1,1,50))*8.76","v":902.71799999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A98,1,1,50))*8.76","v":181.4196},5255.6495999999997,1422.624,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A98,1,1,50))*8.76","v":1357.6247999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A98,1,1,50))*8.76","v":69.992400000000004},2850.2411999999999,86639.027999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A98,1,1,50))*8.76","v":58896.020400000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A98,1,1,50))*8.76","v":3258.3695999999995},148793.41800000001,5677.3559999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A98,1,1,50))*8.76","v":6682.8288000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A98,1,1,50))*8.76","v":286.36439999999999},12646.549199999999,4993.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A98,1,1,50))*8.76","v":623.53680000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A98,1,1,50))*8.76","v":150.1464},5766.8831999999993,6495.54,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A98,1,1,50))*8.76","v":3687.3467999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A98,1,1,50))*8.76","v":45.026399999999995},10227.913200000001]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A99,1,1,50))*8.76","v":3611.748},2682.75,262.7124,6557.2103999999999,16322.508,8308.5095999999994,442.02960000000002,25073.047200000001,716.56799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A99,1,1,50))*8.76","v":530.50559999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A99,1,1,50))*8.76","v":61.232399999999998},1308.306,40872.408000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A99,1,1,50))*8.76","v":20805},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A99,1,1,50))*8.76","v":1362.7056},63040.113600000004,6868.7160000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A99,1,1,50))*8.76","v":1142.8296},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A99,1,1,50))*8.76","v":127.80839999999999},8139.3540000000003,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A99,1,1,50))*8.76","v":669.43920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A99,1,1,50))*8.76","v":65.524799999999999},1400.7239999999999,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A99,1,1,50))*8.76","v":506.85359999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A99,1,1,50))*8.76","v":68.678399999999996},2323.1519999999996,6401.8079999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A99,1,1,50))*8.76","v":1188.8196},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A99,1,1,50))*8.76","v":262.0992},7852.7267999999985,2132.1840000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A99,1,1,50))*8.76","v":989.70479999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A99,1,1,50))*8.76","v":123.1656},3245.0544,129758.376,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A99,1,1,50))*8.76","v":60044.806799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A99,1,1,50))*8.76","v":7228.9272000000001},197032.11000000002,9425.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A99,1,1,50))*8.76","v":5802.7991999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A99,1,1,50))*8.76","v":476.80680000000001},15705.366,4993.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A99,1,1,50))*8.76","v":583.76639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A99,1,1,50))*8.76","v":212.51760000000002},5789.4839999999995,12739.668,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A99,1,1,50))*8.76","v":5797.2803999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A99,1,1,50))*8.76","v":127.1952},18664.143599999999]
[]
[]
[null,null,"Share of Distributed Demand"]
[null,null,{"$f":"OFFSET($BD$9,0,C6)","v":"Burkina"},null,null,null,{"$f":"OFFSET($BD$9,0,G6)","v":"Cote d'Ivoire"},null,null,null,{"$f":"OFFSET($BD$9,0,K6)","v":"Gambia"},null,null,null,{"$f":"OFFSET($BD$9,0,O6)","v":"Ghana"},null,null,null,{"$f":"OFFSET($BD$9,0,T6)","v":"Guinea"},null,null,null,{"$f":"OFFSET($BD$9,0,W6)","v":"Guinea-Bissau"},null,null,null,{"$f":"OFFSET($BD$9,0,AA6)","v":"Liberia"},null,null,null,{"$f":"OFFSET($BD$9,0,AE6)","v":"Mali"},null,null,null,{"$f":"OFFSET($BD$9,0,AI6)","v":"Niger"},null,null,null,{"$f":"OFFSET($BD$9,0,AM6)","v":"Nigeria"},null,null,null,{"$f":"OFFSET($BD$9,0,AQ6)","v":"Senegal"},null,null,null,{"$f":"OFFSET($BD$9,0,AU6)","v":"Sierra Leone"},null,null,null,{"$f":"OFFSET($BD$9,0,AY6)","v":"Togo/Benin"}]
[null,null,"Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg",null,null,{"$f":"BE41","v":"Burkina"},{"$f":"BF41","v":"Cote d'Ivoire"},"Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal",{"$f":"BP41","v":"Sierra Leone"},{"$f":"BQ41","v":"Togo/Benin"}]
[1,{"$f":"B76","v":2010},{"$f":"1-C76/C10","v":4.8351648351648291E-2},{"$f":"1-D76/D10","v":5.7298772169168677E-3},3.125E-2,{"$f":"1-F76/F10","v":1.0833333333333472E-2},{"$f":"1-G76/G10","v":4.9838187702265224E-2},1.0747872816838311E-2,5.2631578947368363E-2,{"$f":"1-J76/J10","v":1.6180729870631461E-2},{"$f":"1-K76/K10","v":0},8.1871345029240761E-3,0,7.1065989847716171E-3,0.9963503649635036,2.1399273409117514E-2,0.32448979591836724,0.12302106027596249,{"$error":"#DIV/0!"},0.26742268041237116,1,0.28076923076923088,{"$error":"#DIV/0!"},0.84375,1,0.84649122807017541,{"$error":"#DIV/0!"},3.7037037037037646E-3,0.20000000000000007,1.0714285714285787E-2,0,1.2956419316844103E-3,1.1111111111111072E-2,1.3211382113821335E-3,3.4831460674157211E-2,5.1355206847361057E-3,6.4285714285714279E-2,9.4527363184081503E-3,0,3.1233946368026677E-3,3.7499999999999978E-2,3.3212153853059423E-3,0,8.6680761099364734E-3,5.365853658536579E-2,8.4622383985439864E-3,{"$error":"#DIV/0!"},1.5503875968992942E-3,0,1.5267175572519776E-3,4.6153846153846212E-2,9.1874999999999041E-3,9.7058823529411864E-2,1.520215633423172E-2,null,{"$f":"BD42","v":2010},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C105:$BB105)","v":1.0833333333333472E-2},{"$f":"SUMIF($C$4:$BB$4,BF$4&\"Sum\",$C105:$BB105)","v":1.6180729870631461E-2},7.1065989847716171E-3,0.12302106027596249,0.28076923076923088,0.84649122807017541,1.0714285714285787E-2,1.3211382113821335E-3,9.4527363184081503E-3,3.3212153853059423E-3,8.4622383985439864E-3,{"$f":"SUMIF($C$4:$BB$4,BP$4&\"Sum\",$C105:$BB105)","v":1.5267175572519776E-3},1.520215633423172E-2]
[{"$f":"A105+1","v":2},{"$f":"B77","v":2011},{"$f":"1-C77/C11","v":4.054054054054046E-2},5.3072625698322717E-3,2.2222222222222254E-2,1.0295857988165569E-2,{"$f":"1-G77/G11","v":8.3159268929503871E-2},1.1865524060646004E-2,6.2037037037037113E-2,2.2930875576036902E-2,{"$f":"1-K77/K11","v":0},7.92682926829269E-3,2.5000000000000022E-2,6.7961165048542327E-3,9.470712773465062E-2,1.6381563316702263E-2,4.6000000000000041E-2,2.8031888390632975E-2,{"$error":"#DIV/0!"},0.26531440162271802,0.98181818181818181,0.28095238095238084,{"$error":"#DIV/0!"},0.84385964912280698,1,0.84786324786324785,{"$error":"#DIV/0!"},3.4210526315789358E-2,0.20000000000000007,3.8461538461538214E-2,0,1.2121212121209979E-3,2.0000000000000018E-2,1.348747591522037E-3,4.1025641025640991E-2,4.6444121915820702E-3,5.6250000000000133E-2,1.0827250608272387E-2,0,1.5764913608273257E-2,2.2809667673716061E-2,1.3634197988353414E-2,0,7.3906485671191291E-3,4.1666666666666519E-2,7.0315789473683887E-3,0.79274193548387095,2.3170731707317094E-2,7.4999999999999956E-2,0.55370370370370381,9.7697368421052588E-2,1.9601328903654403E-2,0.17674418604651154,3.3766836971667269E-2,null,{"$f":"BD43","v":2011},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C106:$BB106)","v":1.0295857988165569E-2},2.2930875576036902E-2,6.7961165048542327E-3,2.8031888390632975E-2,0.28095238095238084,0.84786324786324785,3.8461538461538214E-2,1.348747591522037E-3,1.0827250608272387E-2,1.3634197988353414E-2,7.0315789473683887E-3,0.55370370370370381,3.3766836971667269E-2]
[{"$f":"A106+1","v":3},2012,{"$f":"1-C78/C12","v":3.2374100719424481E-2},6.8090787716956758E-3,2.0000000000000018E-2,1.1013215859030923E-2,{"$f":"1-G78/G12","v":7.1924290220820031E-2},1.828655215751962E-2,0.12142857142857133,2.9225773372072994E-2,{"$f":"1-K78/K12","v":0},1.5837104072398245E-2,4.9999999999999933E-2,1.2709030100334417E-2,1.9816723940435321E-2,1.5763659176457168E-2,2.2844827586206873E-2,1.657515123313158E-2,{"$error":"#DIV/0!"},2.9759999999999898E-2,8.1249999999999933E-2,3.1045241809672275E-2,{"$error":"#DIV/0!"},0.13008130081300828,0.93333333333333335,0.14920634920634934,0,4.1860465116279055E-2,0.20000000000000007,3.2520325203251987E-2,0,2.7511961722487266E-3,2.0833333333333259E-2,2.4390243902437936E-3,4.0645161290322585E-2,1.0378681626928454E-2,8.4210526315789402E-2,1.7249154453213067E-2,0,1.5764099854708724E-2,5.2022058823529393E-2,1.3703270199333262E-2,0,1.4776321735201048E-2,6.6101694915254416E-2,1.347073978652924E-2,0.85322580645161294,4.20091324200913E-2,0.18333333333333324,0.54891122278056947,0.17372262773722624,4.2005813953488458E-2,0.26181818181818184,6.8181818181818232E-2,null,2012,1.1013215859030923E-2,2.9225773372072994E-2,1.2709030100334417E-2,1.657515123313158E-2,3.1045241809672275E-2,0.14920634920634934,3.2520325203251987E-2,2.4390243902437936E-3,1.7249154453213067E-2,1.3703270199333262E-2,1.347073978652924E-2,{"$f":"SUMIF($C$4:$BB$4,BP$4&\"Sum\",$C107:$BB107)","v":0.54891122278056947},6.8181818181818232E-2]
[4,2013,{"$f":"1-C79/C13","v":2.5146198830409472E-2},1.156289707750946E-2,7.9166666666666496E-2,1.5580448065173114E-2,{"$f":"1-G79/G13","v":2.4394463667819943E-2},1.4771137317609373E-2,0.10204081632653061,1.8569616238503062E-2,{"$f":"1-K79/K13","v":0},3.1782945736434143E-2,0.16666666666666663,2.5729442970822358E-2,1.5623592976136913E-2,1.5761548064919029E-2,2.2695035460992941E-2,1.5897647544366511E-2,{"$error":"#DIV/0!"},2.0539152759948776E-2,0.16666666666666663,2.4906600249066102E-2,{"$error":"#DIV/0!"},0.13435114503816803,0.4,0.14222222222222225,0,3.897058823529409E-2,0.17500000000000004,2.150537634408578E-2,0,7.1182548794489486E-3,9.000000000000008E-2,6.7835365853657903E-3,5.2791878172588791E-2,1.6440217391304413E-2,0.15454545454545454,2.7120418848167627E-2,0,1.5764293291191334E-2,0.10285261489698894,1.4338714529228969E-2,0,1.5766550522648082E-2,0.11617647058823533,1.5212142117971728E-2,0.90998509687034279,9.7350993377483208E-2,0.53,0.65645981688708033,9.1193737769080352E-2,3.7104072398190024E-2,0.16461538461538472,5.0000000000000044E-2,null,2013,1.5580448065173114E-2,1.8569616238503062E-2,2.5729442970822358E-2,1.5897647544366511E-2,2.4906600249066102E-2,0.14222222222222225,2.150537634408578E-2,6.7835365853657903E-3,2.7120418848167627E-2,1.4338714529228969E-2,1.5212142117971728E-2,0.65645981688708033,5.0000000000000044E-2]
[5,2014,{"$f":"1-C80/C14","v":1.6346153846153788E-2},1.5802171290711819E-2,0.69259259259259265,3.308270676691738E-2,{"$f":"1-G80/G14","v":1.6810966810966721E-2},1.5764391917651555E-2,0.73905325443786984,3.3950889575062537E-2,{"$f":"1-K80/K14","v":0},3.4812286689419825E-2,0.87272727272727268,4.2857142857142927E-2,1.3242009132420129E-2,1.5766716943187431E-2,3.8317757009345921E-2,1.5813556693035413E-2,{"$error":"#DIV/0!"},1.5789473684210575E-2,0.84705882352941175,4.5077720207253869E-2,{"$error":"#DIV/0!"},8.4397163120567331E-2,0.9,0.11232876712328754,0,5.0526315789473752E-2,0.87142857142857144,1.7541899441340658E-2,0,1.5767973856209094E-2,0.79795918367346941,2.8683693516699416E-2,4.2622950819672045E-2,2.5529100529100512E-2,0.93599999999999994,5.1804878048780423E-2,0,1.5763295498023466E-2,0.74342465753424658,2.8683570138943626E-2,0,1.5758591785415055E-2,0.74358974358974361,3.0848660858341481E-2,2.2623966942148743E-2,8.5574572127139481E-2,0.93125000000000002,5.1543431442928944E-2,6.6400000000000015E-2,3.4826711749788686E-2,0.93684210526315792,6.3612650798826165E-2,null,2014,3.308270676691738E-2,3.3950889575062537E-2,4.2857142857142927E-2,1.5813556693035413E-2,4.5077720207253869E-2,0.11232876712328754,1.7541899441340658E-2,2.8683693516699416E-2,5.1804878048780423E-2,2.8683570138943626E-2,3.0848660858341481E-2,5.1543431442928944E-2,6.3612650798826165E-2]
[6,2015,{"$f":"1-C81/C15","v":1.4859437751003957E-2},1.4449541284403677E-2,0.69354838709677424,3.2812500000000022E-2,{"$f":"1-G81/G15","v":1.3937918441874642E-2},1.5770348837209291E-2,0.73076923076923073,3.435031326614002E-2,{"$f":"1-K81/K15","v":0},2.8615384615384598E-2,0.87142857142857144,3.859964093357271E-2,1.1356980149690887E-2,1.5762876579203056E-2,3.653846153846152E-2,1.5327456836890851E-2,{"$error":"#DIV/0!"},1.5730337078651679E-2,0.87758620689655176,5.1615218951902464E-2,{"$error":"#DIV/0!"},7.2847682119205115E-2,0.76666666666666661,9.9363057324840631E-2,0,5.3124999999999978E-2,0.92727272727272725,1.4812332439678166E-2,0,1.5646258503401289E-2,0.85357142857142854,3.0394857667584874E-2,1.0670731707317027E-2,1.9347319347319369E-2,0.84375,3.8669950738916103E-2,0,1.5763505602943484E-2,0.74288266825491367,2.9518134485759351E-2,0,1.5773584905660498E-2,0.77446808510638299,3.2372881355932304E-2,2.2520661157024668E-2,7.1743486973947834E-2,0.89583333333333337,5.3051643192488118E-2,1.339522546419103E-2,3.0178217821782205E-2,0.8764044943820225,4.8782660332541639E-2,null,2015,3.2812500000000022E-2,3.435031326614002E-2,3.859964093357271E-2,1.5327456836890851E-2,5.1615218951902464E-2,9.9363057324840631E-2,1.4812332439678166E-2,3.0394857667584874E-2,3.8669950738916103E-2,2.9518134485759351E-2,3.2372881355932304E-2,5.3051643192488118E-2,4.8782660332541639E-2]
[7,2016,{"$f":"1-C82/C16","v":1.4539007092198575E-2},1.3189189189189099E-2,0.7868421052631579,3.710843373493955E-2,{"$f":"1-G82/G16","v":1.2050078247261342E-2},1.5764746824430187E-2,0.79903846153846159,3.555640243902447E-2,{"$f":"1-K82/K16","v":0},1.6666666666666718E-2,0.90952380952380951,3.6541143654114094E-2,9.8342230963753829E-3,1.5768762297385774E-2,3.575129533678767E-2,1.4851552880010943E-2,0,1.5785907859078518E-2,0.91481481481481475,2.2308749427393471E-2,0,6.70807453416149E-2,0.86250000000000004,3.265682656826574E-2,0,0.12941176470588245,0.96666666666666667,2.0507016749660489E-2,0,1.5789473684210464E-2,0.87710843373493974,3.3659902029391287E-2,9.3333333333334156E-3,1.7519908987485788E-2,0.85897435897435903,4.052590873936579E-2,0,1.5764068514633633E-2,0.81521526418786694,3.3860605808322619E-2,0,1.577540106951858E-2,0.87177419354838714,3.7657613967022274E-2,1.2842965557501529E-2,7.6644736842105154E-2,0.94358974358974357,4.4661016949152699E-2,1.1024498886414213E-2,2.5956182695878294E-2,0.86494845360824746,4.4387201735358039E-2,null,2016,3.710843373493955E-2,3.555640243902447E-2,3.6541143654114094E-2,1.4851552880010943E-2,2.2308749427393471E-2,3.265682656826574E-2,2.0507016749660489E-2,3.3659902029391287E-2,4.052590873936579E-2,3.3860605808322619E-2,3.7657613967022274E-2,4.4661016949152699E-2,4.4387201735358039E-2]
[8,2017,{"$f":"1-C83/C17","v":1.4150943396226245E-2},1.2040816326530757E-2,0.85217391304347823,4.1294642857143016E-2,{"$f":"1-G83/G17","v":1.052393857271916E-2},1.5762230756386608E-2,0.85135135135135132,3.6403560830860493E-2,{"$f":"1-K83/K17","v":0},1.570796460176993E-2,0.87916666666666665,3.7801608579088541E-2,8.5777126099706447E-3,1.5767597361525332E-2,3.3902439024390274E-2,1.4355449932558328E-2,0,1.5789473684210575E-2,0.8783018867924528,2.6161751563896329E-2,0,5.1741293532338473E-2,0.68461538461538463,3.2879045996592748E-2,0,6.374501992031878E-2,0.96190476190476193,1.6247755834829403E-2,0,1.573261309925722E-2,0.87731958762886597,3.6388049681100987E-2,8.2352941176471184E-3,1.5812917594654641E-2,0.87777777777777777,4.1812865497075968E-2,0,1.5764378662958212E-2,0.87137030995106035,3.8252457603885293E-2,0,1.57536466774717E-2,0.87755102040816324,4.0464798359535203E-2,8.9503661513427035E-3,7.1107784431137744E-2,0.96206896551724141,3.9353015075377029E-2,9.4428706326724621E-3,2.2171787709497126E-2,0.87735849056603776,4.1325390915859961E-2,null,2017,4.1294642857143016E-2,3.6403560830860493E-2,3.7801608579088541E-2,1.4355449932558328E-2,2.6161751563896329E-2,3.2879045996592748E-2,1.6247755834829403E-2,3.6388049681100987E-2,4.1812865497075968E-2,3.8252457603885293E-2,4.0464798359535203E-2,3.9353015075377029E-2,4.1325390915859961E-2]
[9,2018,{"$f":"1-C84/C18","v":1.2569832402234526E-2},1.2150433944069561E-2,0.85185185185185186,4.3547273982056711E-2,{"$f":"1-G84/G18","v":9.0658257784783647E-3},1.5764970300208514E-2,0.83686440677966101,3.5403243723616806E-2,{"$f":"1-K84/K18","v":0},1.586638830897702E-2,0.87857142857142856,4.138817480719803E-2,7.5326342820457581E-3,1.5760111576011204E-2,3.3103448275862091E-2,1.3896260554885465E-2,0,1.5769230769230758E-2,0.87714285714285711,3.2085328689595127E-2,0,2.839506172839501E-2,0.45499999999999996,2.5157232704402399E-2,0,5.9923664122137454E-2,0.9258064516129032,1.9742107603379244E-2,0,1.5379494007989547E-2,0.85486725663716812,3.7927756653992395E-2,7.724425887265074E-3,1.5065502183406076E-2,0.87735849056603776,4.4198895027624197E-2,0,1.5764148929978128E-2,0.8772352132049519,4.1311503598712718E-2,0,1.5774559193954651E-2,0.87732558139534889,4.3068352260552833E-2,6.9331667707681621E-3,6.9521044992743142E-2,0.96144578313253015,3.7720181177654744E-2,8.0840743734842402E-3,1.8795260039499717E-2,0.85478260869565215,3.7676537585421443E-2,null,2018,4.3547273982056711E-2,3.5403243723616806E-2,4.138817480719803E-2,1.3896260554885465E-2,3.2085328689595127E-2,2.5157232704402399E-2,1.9742107603379244E-2,3.7927756653992395E-2,4.4198895027624197E-2,4.1311503598712718E-2,4.3068352260552833E-2,3.7720181177654744E-2,3.7676537585421443E-2]
[10,2019,{"$f":"1-C85/C19","v":1.2935323383084785E-2},1.2864963503649629E-2,0.85555555555555551,4.6893017296604889E-2,{"$f":"1-G85/G19","v":8.0013855213023621E-3},1.5759356634704735E-2,0.85498007968127487,3.5360266555601871E-2,{"$f":"1-K85/K19","v":0},1.5779092702169706E-2,0.87812500000000004,4.46229913473426E-2,6.6490864569597186E-3,1.5763795423956894E-2,3.2537960954446832E-2,1.3461320647864872E-2,0,1.5733165512901048E-2,0.87712765957446803,2.7339475957385506E-2,0,2.4912280701754441E-2,0.31000000000000005,2.3837209302325579E-2,0,5.8582089552238759E-2,0.87659574468085111,2.5055041831792302E-2,0,1.5456989247311981E-2,0.85503875968992249,4.0714722052535235E-2,7.4487895716948138E-3,1.440860215053763E-2,0.8557377049180328,4.5549738219895164E-2,0,1.5763705713797815E-2,0.85514921006436517,4.338017751479295E-2,0,1.5758873929008765E-2,0.87738693467336681,4.5557122708039577E-2,4.937428896473417E-3,9.1053391053390942E-2,0.92320000000000002,3.8403990024937773E-2,7.0383275261323153E-3,1.5779645191409841E-2,0.85519999999999996,3.513513513513522E-2,null,2019,4.6893017296604889E-2,3.5360266555601871E-2,4.46229913473426E-2,1.3461320647864872E-2,2.7339475957385506E-2,2.3837209302325579E-2,2.5055041831792302E-2,4.0714722052535235E-2,4.5549738219895164E-2,4.338017751479295E-2,4.5557122708039577E-2,3.8403990024937773E-2,3.513513513513522E-2]
[11,2020,{"$f":"1-C86/C20","v":1.8222222222222251E-2},1.5730337078651679E-2,0.87671232876712324,5.3809523809523974E-2,{"$f":"1-G86/G20","v":6.3992651561544101E-3},1.5763546798029493E-2,0.85505617977528092,3.4675527756059421E-2,{"$f":"1-K86/K20","v":0},1.5828677839851091E-2,0.8783783783783784,4.8578199052132787E-2,5.3306679993335715E-3,1.5765107212475704E-2,3.18367346938776E-2,1.2852964637064646E-2,0,1.5750000000000042E-2,0.87713178294573646,3.5402590090089947E-2,0,2.3692307692307679E-2,0.30869565217391304,1.9623655913978522E-2,0,5.9770114942528818E-2,0.75921052631578945,3.1966855647623249E-2,0,1.5348525469168983E-2,0.85510204081632657,4.3134978229317888E-2,6.5108514190316269E-3,1.4225053078556371E-2,0.85571428571428565,4.792054624456854E-2,0,1.5763354522136619E-2,0.85515683814303634,4.6279401050445257E-2,0,1.577540106951858E-2,0.87739130434782608,4.8203479576399255E-2,2.8857858933047043E-2,0.11954198473282429,0.85588235294117643,6.425135764158274E-2,5.6866303690258357E-3,1.577705691536424E-2,0.85481481481481481,3.4427495655531826E-2,null,2020,5.3809523809523974E-2,3.4675527756059421E-2,4.8578199052132787E-2,1.2852964637064646E-2,3.5402590090089947E-2,1.9623655913978522E-2,3.1966855647623249E-2,4.3134978229317888E-2,4.792054624456854E-2,4.6279401050445257E-2,4.8203479576399255E-2,6.425135764158274E-2,3.4427495655531826E-2]
[12,2021,{"$f":"1-C87/C21","v":1.4170040485829816E-2},1.579804560260567E-2,0.8770114942528735,5.6771697070204352E-2,{"$f":"1-G87/G21","v":5.3276353276352495E-3},1.5765444428591735E-2,0.8773333333333333,3.6269525834180527E-2,{"$f":"1-K87/K21","v":0},1.5675675675675627E-2,0.87857142857142856,5.1936218678815704E-2,4.4602756698156609E-3,1.576171269004023E-2,3.0615942028985543E-2,1.250690920054276E-2,0,1.5751357875678829E-2,0.87713310580204773,3.885533900631355E-2,0,2.2849462365591489E-2,0.36603773584905663,2.3805460750853324E-2,0,5.7875457875457892E-2,0.77790697674418607,3.5661923242776949E-2,0,1.4918566775244169E-2,0.87705882352941178,4.7474468672370929E-2,6.1032863849765917E-3,1.3729508196721141E-2,0.85555555555555562,5.106132075471681E-2,0,1.5764627426204769E-2,0.85516875398004677,4.9757624722278293E-2,0,1.5753424657534265E-2,0.87722007722007722,5.0249110320284784E-2,2.6978738609969799E-2,0.11222385861561124,0.87938596491228072,6.5759532595325965E-2,4.8119469026548511E-3,1.5761772853185696E-2,0.8774193548387097,3.6174412345235774E-2,null,2021,5.6771697070204352E-2,3.6269525834180527E-2,5.1936218678815704E-2,1.250690920054276E-2,3.885533900631355E-2,2.3805460750853324E-2,3.5661923242776949E-2,4.7474468672370929E-2,5.106132075471681E-2,4.9757624722278293E-2,5.0249110320284784E-2,6.5759532595325965E-2,3.6174412345235774E-2]
[13,2022,{"$f":"1-C88/C22","v":5.904059040590437E-3},1.4132104454684935E-2,0.85490196078431369,5.5909558067831489E-2,{"$f":"1-G88/G22","v":4.4055201698514068E-3},1.5765765765765938E-2,0.87738095238095237,3.7349081364829506E-2,{"$f":"1-K88/K22","v":0},1.5734265734265729E-2,0.87872340425531914,5.5214050493962774E-2,3.6711776562051712E-3,1.5765699052132875E-2,2.9725363489499279E-2,1.2188523423038777E-2,0,1.5780141843971585E-2,0.87723076923076926,4.1886082751208864E-2,0,2.239185750636119E-2,0.43392857142857144,2.7652464494569706E-2,0,5.6293706293706447E-2,0.80210526315789477,3.9360341151385869E-2,0,1.3633481293595096E-2,0.87743589743589745,5.0591016548463208E-2,5.8651026392961825E-3,8.7215064420219646E-3,0.85543478260869565,5.1318003365115161E-2,0,1.5763546798029382E-2,0.85515151515151511,5.3219990676345641E-2,0,1.5757575757575859E-2,0.87708333333333333,5.2119784656796786E-2,4.1718666428954831E-3,0.10412517780938835,0.86071428571428577,4.7760511882998347E-2,4.1012658227846943E-3,1.5755208333333437E-2,0.87727272727272732,3.7222500417292914E-2,null,2022,5.5909558067831489E-2,3.7349081364829506E-2,5.5214050493962774E-2,1.2188523423038777E-2,4.1886082751208864E-2,2.7652464494569706E-2,3.9360341151385869E-2,5.0591016548463208E-2,5.1318003365115161E-2,5.3219990676345641E-2,5.2119784656796786E-2,4.7760511882998347E-2,3.7222500417292914E-2]
[14,2023,{"$f":"1-C89/C23","v":8.0808080808080218E-3},1.5736040609137247E-2,0.85508474576271187,6.0927785748445706E-2,{"$f":"1-G89/G23","v":3.9841623360555856E-3},1.5096065873742126E-2,0.85519999999999996,3.7482389989226816E-2,{"$f":"1-K89/K23","v":0},1.5762711864406809E-2,0.87735849056603776,5.8985200845665942E-2,2.9702970297028619E-3,1.5760831154145283E-2,6.0173160173160323E-2,1.2856246639182722E-2,0,1.5758980301274539E-2,0.85893854748603349,4.4016307206733218E-2,0,2.1927710843373416E-2,0.42372881355932213,2.7859477124182908E-2,0,5.4485049833887023E-2,0.81792452830188678,4.3428812131423689E-2,0,1.0829207920792228E-2,0.87737556561085972,5.2942649636864569E-2,5.234159779614167E-3,3.4548944337812193E-3,0.85523809523809524,5.1895355045381675E-2,0,1.4803834689438466E-2,0.85516082573211716,5.6133982270743066E-2,0,1.5775472200052931E-2,0.87718750000000001,5.4071246819338281E-2,4.4661921708185615E-3,9.5867768595041203E-2,0.85507246376811596,4.9939595288432503E-2,3.4354688950789525E-3,1.5767533104462883E-2,0.85499999999999998,3.7733208955223696E-2,null,2023,6.0927785748445706E-2,3.7482389989226816E-2,5.8985200845665942E-2,1.2856246639182722E-2,4.4016307206733218E-2,2.7859477124182908E-2,4.3428812131423689E-2,5.2942649636864569E-2,5.1895355045381675E-2,5.6133982270743066E-2,5.4071246819338281E-2,4.9939595288432503E-2,3.7733208955223696E-2]
[15,2024,{"$f":"1-C90/C24","v":3.5384615384616014E-3},1.5000000000000124E-2,0.85514705882352937,6.2555654496883495E-2,{"$f":"1-G90/G24","v":3.6258660508083906E-3},1.3127896780658732E-2,0.87716346153846159,3.8133396181946444E-2,{"$f":"1-K90/K24","v":0},1.5789473684210464E-2,0.85499999999999998,6.1953204476093426E-2,2.9718975379260382E-3,1.4695171297545162E-2,5.9379042690814954E-2,1.2168506534703694E-2,0,1.4098919840818791E-2,0.87729591836734699,4.748840803709431E-2,0,2.168949771689499E-2,0.47936507936507933,3.1709265175718815E-2,0,4.8101265822785066E-2,0.83589743589743593,4.7004991680532515E-2,0,2.5997581620315069E-3,0.87710843373493974,5.3201146679407452E-2,4.5336787564769221E-3,0,0.85508474576271187,5.3156822810590643E-2,0,1.3879064020387633E-2,0.85515355490113587,5.9082272869290353E-2,0,1.5771898278962193E-2,0.87724719101123594,5.6136397776776037E-2,4.5632102272727959E-3,9.2923898531375171E-2,0.85499999999999998,5.2656787906002145E-2,3.7084398976982014E-3,1.438150289017337E-2,0.87743362831858407,3.9031462954908114E-2,null,2024,6.2555654496883495E-2,3.8133396181946444E-2,6.1953204476093426E-2,1.2168506534703694E-2,4.748840803709431E-2,3.1709265175718815E-2,4.7004991680532515E-2,5.3201146679407452E-2,5.3156822810590643E-2,5.9082272869290353E-2,5.6136397776776037E-2,5.2656787906002145E-2,3.9031462954908114E-2]
[16,2025,{"$f":"1-C91/C25","v":2.5316455696201556E-3},1.5404530744336564E-2,0.85541401273885342,6.626605884790715E-2,{"$f":"1-G91/G25","v":2.7184466019416487E-3},1.1447447447447412E-2,0.85509761388286332,3.7411519260859838E-2,{"$f":"1-K91/K25","v":0},1.5789473684210575E-2,0.81212121212121213,6.219392752203734E-2,2.2068168688619272E-3,1.5067876214372888E-2,5.8768873403019617E-2,1.2127379384652137E-2,0,9.3139988845512001E-3,0.8551643192488263,4.8051456678017579E-2,0,2.3376623376623384E-2,0.47727272727272718,3.3021077283372446E-2,0,4.5783132530120452E-2,0.85390624999999998,5.11293634496921E-2,0,2.5443786982248806E-3,0.87706093189964152,5.6810403832991185E-2,4.0194884287454435E-3,0,0.87744360902255636,5.8224163027656539E-2,0,1.3024674901507938E-2,0.8551643192488263,6.206421945359375E-2,0,1.5752914909451854E-2,0.87715736040609138,5.803660093630314E-2,4.6429204323940043E-3,9.0155440414507959E-2,0.85630769230769233,5.5504451038575597E-2,3.0172413793102537E-3,1.4706524110844499E-2,0.87716535433070864,4.0316686967113435E-2,null,2025,6.626605884790715E-2,3.7411519260859838E-2,6.219392752203734E-2,1.2127379384652137E-2,4.8051456678017579E-2,3.3021077283372446E-2,5.11293634496921E-2,5.6810403832991185E-2,5.8224163027656539E-2,6.206421945359375E-2,5.803660093630314E-2,5.5504451038575597E-2,4.0316686967113435E-2]
[17,2026,{"$f":"1-C92/C26","v":1.8018018018017834E-3},1.5737905695039855E-2,0.87765363128491614,7.114716106604857E-2,{"$f":"1-G92/G26","v":1.8963082509581008E-3},9.916974169741688E-3,0.85638506876227893,3.7579572782571846E-2,{"$f":"1-K92/K26","v":0},1.5765069551777477E-2,0.77123287671232876,6.2735849056603898E-2,1.5458937198068456E-3,1.5396416298478099E-2,0.16443514644351465,1.5903188165769411E-2,0,6.9589041095891035E-3,0.85509761388286332,5.0315320885371606E-2,0,2.1106557377048918E-2,0.47285714285714286,3.3079268292682817E-2,0,4.1833810888252221E-2,0.86357142857142855,5.4902755267422942E-2,0,0,0.87709677419354837,5.9327951123718137E-2,3.4443168771527422E-3,0,0.87702702702702706,6.1566991191469689E-2,0,1.2184561744448597E-2,0.85516217702034081,6.5064382859382985E-2,0,1.5770523283725524E-2,0.87718894009216586,5.9903381642512077E-2,4.6515741068270389E-3,8.7547169811320602E-2,0.87077363896848137,5.8811415122094868E-2,2.4170274170274286E-3,1.3896907216494725E-2,0.85508771929824556,4.0192234728721354E-2,null,2026,7.114716106604857E-2,3.7579572782571846E-2,6.2735849056603898E-2,1.5903188165769411E-2,5.0315320885371606E-2,3.3079268292682817E-2,5.4902755267422942E-2,5.9327951123718137E-2,6.1566991191469689E-2,6.5064382859382985E-2,5.9903381642512077E-2,5.8811415122094868E-2,4.0192234728721354E-2]
[18,2027,{"$f":"1-C93/C27","v":1.0613207547169878E-3},1.5777262180974416E-2,0.85539215686274506,7.298270893371761E-2,{"$f":"1-G93/G27","v":1.1895770392749139E-3},8.4967320261438717E-3,0.87732142857142859,3.8587650339313218E-2,{"$f":"1-K93/K27","v":0},1.5742128935532174E-2,0.72592592592592586,6.2885662431941824E-2,9.5751047277092827E-4,1.5710942071386791E-2,0.31566037735849051,2.1745457126632783E-2,0,5.5465805061929441E-3,0.8706237424547284,5.3696969696969687E-2,0,2.081712062256813E-2,0.47027027027027024,3.3854166666666852E-2,0,3.9782016348773874E-2,0.87189542483660132,5.9129045145824843E-2,0,0,0.87732558139534889,6.3032581453633996E-2,3.0303030303029388E-3,0,0.8774390243902439,6.4968999114260351E-2,0,1.1431219053414821E-2,0.87723913686077448,6.9711256000573152E-2,0,1.4813953488372111E-2,0.87719665271966529,6.1348914009907274E-2,4.7299682315566915E-3,8.3965728274173812E-2,0.87727272727272732,6.1761703368820142E-2,1.8955769870303563E-3,1.3148653921186138E-2,0.87735849056603776,4.1663708436871505E-2,null,2027,7.298270893371761E-2,3.8587650339313218E-2,6.2885662431941824E-2,2.1745457126632783E-2,5.3696969696969687E-2,3.3854166666666852E-2,5.9129045145824843E-2,6.3032581453633996E-2,6.4968999114260351E-2,6.9711256000573152E-2,6.1348914009907274E-2,6.1761703368820142E-2,4.1663708436871505E-2]
[19,2028,{"$f":"1-C94/C28","v":5.4054054054053502E-4},1.5777899945024765E-2,0.85497835497835495,7.6201680672268735E-2,{"$f":"1-G94/G28","v":5.4838139041202272E-4},7.1793779292713689E-3,0.87719869706840392,3.8907697221334914E-2,{"$f":"1-K94/K28","v":0},1.5720524017467152E-2,0.68764044943820224,6.2937062937062915E-2,4.4473269711864383E-4,1.5765690376569053E-2,0.36572890025575444,2.3967080392091389E-2,0,4.2372881355934311E-3,0.85515947467166975,5.513552068473615E-2,0,2.0479704797048082E-2,0.46794871794871795,3.4567901234567655E-2,0,3.7823834196891171E-2,0.8772455089820359,6.3425196850393606E-2,0,0,0.84538258575197889,6.4144144144144155E-2,2.5536261491317935E-3,0,0.8773480662983425,6.8347457627118691E-2,0,1.0754002363812187E-2,0.87723678365171032,7.2894898586355228E-2,0,1.5764546684708947E-2,0.86095238095238091,6.2773634832812064E-2,4.7736480535495174E-3,8.1503579952267202E-2,0.87713567839195983,6.429914653551283E-2,1.4430457476204417E-3,1.2458410351201543E-2,0.8771186440677966,4.2412149429109869E-2,null,2028,7.6201680672268735E-2,3.8907697221334914E-2,6.2937062937062915E-2,2.3967080392091389E-2,5.513552068473615E-2,3.4567901234567655E-2,6.3425196850393606E-2,6.4144144144144155E-2,6.8347457627118691E-2,7.2894898586355228E-2,6.2773634832812064E-2,6.429914653551283E-2,4.2412149429109869E-2]
[20,2029,{"$f":"1-C95/C29","v":0},1.5745568300312929E-2,0.85499999999999998,7.925298179535456E-2,{"$f":"1-G95/G29","v":0},5.9758097580975278E-3,0.8772321428571429,3.9365580943121148E-2,{"$f":"1-K95/K29","v":0},1.5677966101694918E-2,0.64742268041237105,6.225779275484411E-2,0,8.3222547194894969E-2,0.46033950617283947,6.8146279949558575E-2,0,3.0239833159542151E-3,0.85508771929824556,5.7522743177046864E-2,0,2.0279720279720359E-2,0.45662650602409638,3.5007072135785244E-2,0,3.6049382716049405E-2,0.8685082872928177,6.666666666666643E-2,0,0,0.80312499999999998,6.4175950825970163E-2,2.2222222222222365E-3,0,0.86050000000000004,7.0779220779220831E-2,0,1.0150085707182455E-2,0.87723682089311616,7.6112601761361032E-2,0,1.5396408234778947E-2,0.82226086956521738,6.1905847486606658E-2,4.7811566180347986E-3,7.9487179487179316E-2,0.85862884160756492,6.5796269727403045E-2,1.0499432463111358E-3,1.1818341223917339E-2,0.87735368956742998,4.3232848232848231E-2,null,2029,7.925298179535456E-2,3.9365580943121148E-2,6.225779275484411E-2,6.8146279949558575E-2,5.7522743177046864E-2,3.5007072135785244E-2,6.666666666666643E-2,6.4175950825970163E-2,7.0779220779220831E-2,7.6112601761361032E-2,6.1905847486606658E-2,6.5796269727403045E-2,4.3232848232848231E-2]
[21,2030,{"$f":"1-C96/C30","v":0},8.6212045793927272E-2,0.85532646048109973,0.12443985849056594,{"$f":"1-G96/G30","v":0},8.7311058074781567E-3,0.87722908093278462,4.2380980129363088E-2,{"$f":"1-K96/K30","v":0},7.6301369863013613E-2,0.67547169811320751,0.10324412003244099,0,0.1505469462169553,0.55345911949685522,0.1117221117606908,0,2.0217729393470218E-3,0.86622296173044933,6.0225054541279022E-2,0,3.4833333333333494E-2,0.48620689655172411,4.3676572218382836E-2,0,3.4352941176470586E-2,0.87743589743589745,7.1013384321223727E-2,0,9.1340319911748513E-2,0.76940133037694014,9.5616489460921383E-2,1.5697137580793497E-3,0,0.8774193548387097,7.5481335952848894E-2,0,1.0052408416949765E-2,0.87723177103051408,7.9575477169332332E-2,0,1.5766923736075467E-2,0.78608,6.1428882122662065E-2,4.7894736842105656E-3,7.9487179487179316E-2,0.85733944954128438,6.7100371747211951E-2,9.8299681190217036E-4,6.2422098703048601E-2,0.87720930232558136,7.4178264732010724E-2,null,2030,0.12443985849056594,4.2380980129363088E-2,0.10324412003244099,0.1117221117606908,6.0225054541279022E-2,4.3676572218382836E-2,7.1013384321223727E-2,9.5616489460921383E-2,7.5481335952848894E-2,7.9575477169332332E-2,6.1428882122662065E-2,6.7100371747211951E-2,7.4178264732010724E-2]
[22,2031,{"$f":"1-C97/C31","v":0},0.28034466697717753,0.85530546623794212,0.23942068965517249,{"$f":"1-G97/G31","v":0},1.4473558837541645E-2,0.87722513089005238,4.570015009172268E-2,{"$f":"1-K97/K31","v":0},0.18850726552179664,0.67454545454545456,0.16971830985915481,0,0.3548819124423962,0.55930079155672829,0.23079594465916087,0,1.0106114199093241E-4,0.87212317666126415,6.0763065808782102E-2,0,0.13597464342313781,0.47608695652173916,8.7390424814565271E-2,0,1.0864745011086585E-2,0.87729468599033811,7.0297776102525522E-2,0,0.18995189738107954,0.7549145299145299,0.12716669657276147,0,1.6191210485734242E-3,0.87743362831858407,7.5594115428140318E-2,0,1.0193112693334117E-2,0.87723240255962764,7.9647118526586902E-2,0,1.5760537568723421E-2,0.76575342465753427,6.0006202191441038E-2,5.7894736842112327E-4,4.9435665914221216E-2,0.84323725055432375,6.0736109137416339E-2,0,6.22155021486549E-2,0.87724288840262576,7.3525861268455506E-2,null,2031,0.23942068965517249,4.570015009172268E-2,0.16971830985915481,0.23079594465916087,6.0763065808782102E-2,8.7390424814565271E-2,7.0297776102525522E-2,0.12716669657276147,7.5594115428140318E-2,7.9647118526586902E-2,6.0006202191441038E-2,6.0736109137416339E-2,7.3525861268455506E-2]
[23,2040,{"$f":"1-C98/C32","v":0},0.59644046094750314,0.85512367491166075,0.42667981192173521,{"$f":"1-G98/G32","v":0},0.59761194029850739,0.87536480686695284,0.37197716280592019,{"$f":"1-K98/K32","v":0},0.59761450381679393,0.669078947368421,0.41129943502824862,0,0.59761484098939932,0.62231308411214958,0.3612603544437476,0,1.5538646375650833E-2,0.85514138817480712,6.8458920758385888E-2,0,0.44380853277835575,0.61582733812949642,0.27532258064516135,0,0.57304687499999996,0.87733711048158636,0.24062901155327354,0,0.58380452342487887,0.68763197586726998,0.24065308188836854,0,0.16989823245848967,0.75415384615384617,0.1473532494758909,0,0.40887917846278288,0.81196097265052325,0.26919353589591344,0,1.5765707650625682E-2,0.68476374156219866,5.4509136158229166E-2,0,0.40184873949579825,0.71669421487603313,0.12165443629086059,0,0.59761973042730143,0.93501896333754742,0.37452724058498943,null,2040,0.42667981192173521,0.37197716280592019,0.41129943502824862,0.3612603544437476,6.8458920758385888E-2,0.27532258064516135,0.24062901155327354,0.24065308188836854,0.1473532494758909,0.26919353589591344,5.4509136158229166E-2,0.12165443629086059,0.37452724058498943]
[24,2050,{"$f":"1-C99/C33","v":0},0.59634901805720308,0.72736363636363643,0.41565964090554264,{"$f":"1-G99/G33","v":0},0.59761571422510718,0.72914653784218997,0.35048448952731059,{"$f":"1-K99/K33","v":0},0.59760797342192684,0.67935779816513753,0.41223927587563947,0,0.59761448926689598,0.66660951564509219,0.34784271434656133,0,0.59634900990099005,0.85511420059582921,0.23083609271523176,0,0.48504043126684626,0.65209302325581397,0.34973566490443264,0,0.58314121037463984,0.87730829420970269,0.34062655395325714,0,0.59634146341463401,0.69281314168377828,0.23013569220199248,0,0.59635584137191855,0.71129363449691996,0.35237762237762238,0,0.59761484047080926,0.72144472573839669,0.35384922550101117,0,0.48525914989509678,0.68391405342624845,0.29278923908327092,0,0.59636583888552397,0.71084624553039333,0.19304029304029302,0,0.64027287057672444,0.90013755158184316,0.38052858056637795,null,2050,0.41565964090554264,0.35048448952731059,0.41223927587563947,0.34784271434656133,0.23083609271523176,0.34973566490443264,0.34062655395325714,0.23013569220199248,0.35237762237762238,0.35384922550101117,0.29278923908327092,0.19304029304029302,0.38052858056637795]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BE131,$C$103:$BB$103)","v":1},{"$f":"MATCH(BF131,$C$103:$BB$103)","v":5},9,13,17,21,25,29,33,37,41,45,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,{"$f":"BE104","v":"Burkina"},{"$f":"BF104","v":"Cote d'Ivoire"},"Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$105:$B$128,BC131,$A$105:$A$128)","v":21},"Industry",{"$f":"OFFSET($B$104,$BC$132,BE$130)","v":0},{"$f":"OFFSET($B$104,$BC$132,BF$130)","v":0},0,0,0,0,0,0,1.5697137580793497E-3,0,0,4.7894736842105656E-3,9.8299681190217036E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban",{"$f":"OFFSET($B$104,$BC$132,BE$130+1)","v":8.6212045793927272E-2},{"$f":"OFFSET($B$104,$BC$132,BF$130+1)","v":8.7311058074781567E-3},7.6301369863013613E-2,0.1505469462169553,2.0217729393470218E-3,3.4833333333333494E-2,3.4352941176470586E-2,9.1340319911748513E-2,0,1.0052408416949765E-2,{"$f":"OFFSET($B$104,$BC$132,BO$130+1)","v":1.5766923736075467E-2},7.9487179487179316E-2,6.2422098703048601E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural",{"$f":"OFFSET($B$104,$BC$132+2,BE$130+2)","v":0.85512367491166075},{"$f":"OFFSET($B$104,$BC$132+2,BF$130+2)","v":0.87536480686695284},0.669078947368421,0.62231308411214958,0.85514138817480712,0.61582733812949642,0.87733711048158636,0.68763197586726998,0.75415384615384617,0.81196097265052325,0.68476374156219866,{"$f":"OFFSET($B$104,$BC$132+2,BP$130+2)","v":0.71669421487603313},0.93501896333754742]

{"sheet":"map","index":10,"n_rows":57,"n_cols":51,"rows_kept":57,"cut":false,"hidden":false,"merged":[[27,13,27,14],[3,3,5,6]]}
[]
[]
[]
[null,null,null,{"$f":"OFFSET($AB$10,0,C8)","v":2030}]
[]
[]
[]
[null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWh",null,null,null,0,{"$f":"AB9+1","v":1},{"$f":"AC9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y14","v":"Cote d'Ivoire"},"From","To",0,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y11=$X$10,Z11=$X$10),$X$10,\"\")","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(LEFT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"GHwCIw",{"$f":"TRANSPOSE(TransRaw!BN36:DB59)*8.76","v":0},0,0,54.224400000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"GHwTBw",0,0,0,0,0,1546.6656,4528.2192000000005,5701.5335999999998,5097.9696000000004,0,0,0,0,0,0,0,0,0,0,748.45439999999996,0,103.89359999999999,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"SEwMAw",197.976,0,0,0,0,0,228.19800000000001,0,0,0,0,0,0,0,0,0,4.2923999999999998,0,0,1.3139999999999998,32.7624,191.23079999999999,1335.0240000000001,2176.6848]
[null,null,null,null,null,null,null,null,null,null,null,"MALI",null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"CIwBUw",790.8528,0,370.54799999999994,353.72880000000004,67.977599999999995,0,1138.0116,1228.1519999999998,1326.1763999999998,1428.5808000000002,1474.308,1476.6732,1478.25,1524.3275999999998,1358.2380000000001,1352.5440000000001,1384.6056000000001,1217.3771999999999,1023.0804000000001,812.05200000000002,783.05639999999994,812.928,927.15840000000003,866.6268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NGwTBw",2004.6384,5103.1379999999999,5361.3827999999994,6154.8635999999997,5363.0472,0,0,0,0,4111.8563999999997,5948.3903999999993,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,5476.2263999999996,5147.9891999999991,5095.0788000000002,4306.9416000000001,4643.2379999999994,4412.0616,10188.4056,10102.2948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"NGwNIw",602.68799999999999,616.26599999999996,673.81920000000002,729.62040000000002,394.81319999999999,804.34319999999991,771.58079999999995,839.29560000000004,295.9128,367.56959999999998,439.57679999999999,512.37239999999997,591.38760000000002,672.32999999999993,752.30879999999991,701.32560000000001,502.47359999999998,177.03960000000001,235.38120000000001,296.52600000000001,137.4444,157.50479999999999,621.25919999999996,683.10480000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NIGER",null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"CIwGHw",0,1121.9808,118.61039999999998,0,0,0,2786.556,4785.5879999999997,5052.5051999999996,3018.7836000000002,2654.8056000000001,3873.0587999999998,5329.7592000000004,5156.3112000000001,4811.9555999999993,3709.5095999999999,5386.9620000000004,5369.0039999999999,6763.1579999999994,6218.8991999999998,7546.5648000000001,6812.1264000000001,4907.6148000000003,4667.1527999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"TBwGHw",0,2780.5116000000003,2780.5116000000003,4345.1351999999997,2566.2419999999997,0,0,0,0,0,1438.3044,1284.4787999999999,904.9079999999999,502.29840000000002,299.154,805.2192,331.21559999999999,69.379199999999997,80.066400000000002,135.95519999999999,172.13399999999999,225.30719999999999,5223.4128000000001,4444.0356000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"MAwSEw",7.9716000000000005,25.929600000000001,130.7868,360.91200000000003,874.59839999999997,906.30959999999993,0,0.61320000000000008,24.790800000000001,906.30959999999993,574.83120000000008,567.99840000000006,436.07279999999997,538.03920000000005,600.4104000000001,886.07400000000007,0,0,0,0,14.016,20.148,193.94640000000001,1198.1928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"BUwCIw",0,309.84119999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1486.9224000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"TBwNGw",0,0,0,0,0,1908.8915999999999,4520.7732000000005,5593.6979999999994,4623.7031999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB44,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"NIwNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214.09440000000001]
[null,null,null,"SENEGAL",null,{"$f":"OFFSET($AB19,0,$C$8)","v":14.016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"CIwLIw",0,0,0,0,0,909.81359999999995,3028.9451999999997,3028.9451999999997,3028.9451999999997,3028.9451999999997,3028.9451999999997,2052.1176,85.147199999999998,179.57999999999998,214.70760000000001,217.16039999999998,104.9448,0,0,0,0,0,359.15999999999997,0]
[null,null,null,null,null,{"$f":"OFFSET($AB13,0,$C$8)","v":32.7624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"LIwGUw",0,0,0,0,0,725.32799999999997,2265.2483999999999,3028.9451999999997,3028.9451999999997,3028.9451999999997,2816.5151999999998,1851.6887999999999,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"OFFSET($AB32,0,$C$8)","v":77.701199999999986},null,null,null,null,null,null,null,{"$f":"OFFSET($AB48,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"LIwSIw",0,0,0,0,0,0,0,197.976,188.69039999999998,182.8212,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"OFFSET($AB36,0,$C$8)","v":70.08},null,{"$f":"OFFSET($AB35,0,$C$8)","v":863.56079999999997},null,null,null,null,null,null,null,{"$f":"OFFSET($AB40,0,$C$8)","v":0},null,null,null,null,{"$f":"OFFSET($AB22,0,$C$8)","v":0},null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SIwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAMBIA",null,null,null,null,{"$f":"OFFSET($AB46,0,$C$8)","v":1067.5812000000001},null,null,null,null,null,null,{"$f":"OFFSET($AB42,0,$C$8)","v":0},{"$f":"OFFSET($AB41,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"LIwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.434800000000003,95.659199999999998,142.9632,203.67,153.21239999999997,211.11600000000001,226.62120000000002,211.11600000000001,2720.0675999999999,2452.6248000000001]
[null,null,null,{"$f":"OFFSET($AB37,0,$C$8)","v":475.5804},{"$f":"OFFSET($AB33,0,$C$8)","v":0},null,null,null,null,null,null,"BURKINA FASO",null,null,null,null,null,{"$f":"OFFSET($AB16,0,$C$8)","v":137.4444},null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"GUwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.476800000000001,80.942400000000006,257.98199999999997,441.94200000000001,408.1284,487.40640000000002,520.69439999999997,536.90039999999999,1518.3708000000001,1666.0644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"SIwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78839999999999999,1.3139999999999998,4.1171999999999995,841.04759999999999,796.72199999999998]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB50,0,$C$8)","v":0},null,{"$f":"OFFSET($AB49,0,$C$8)","v":340.41359999999997},null,{"$f":"OFFSET($AB43,0,$C$8)","v":0},null,null,null,{"$f":"OFFSET($AB39,0,$C$8)","v":0},null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"GUwSIw",0,0,0,0,0,14.541599999999999,727.51799999999992,407.16479999999996,229.42439999999999,1159.0355999999999,2063.8559999999998,2057.8991999999998,1870.3475999999998,2487.6648,2514.3827999999999,1989.3083999999999,478.03319999999997,499.14479999999998,520.16880000000003,550.30319999999995,551.35439999999994,632.99760000000003,170.55719999999999,565.89599999999996]
[null,null,null,{"$f":"OFFSET($AB38,0,$C$8)","v":1255.9212},{"$f":"OFFSET($AB34,0,$C$8)","v":0},{"$f":"OFFSET($AB31,0,$C$8)","v":0},null,null,null,null,{"$f":"OFFSET($AB14,0,$C$8)","v":783.05639999999994},null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SEwGUw",0,0,0,0,0,0,0,0,0,592.70159999999998,0,0,0,0,0,0,0,0,0,0,0,0,378.87,674.95799999999997]
[null,"GUINEA BISSAU",null,null,null,null,"GUINEA",null,null,null,null,null,{"$f":"OFFSET($AB47,0,$C$8)","v":273.66239999999999},null,null,null,null,"NIGERIA",null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"SEwGAw",0,0,0,0,0,0,0,216.02160000000001,200.69159999999999,322.4556,400.4196,243.8784,0,0,0,0,0,0,0,0,77.701199999999986,0,0,9.2856000000000005]
[null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB45,0,$C$8)","v":0},null,null,null,null,null,"BENIN",null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GAwGBw",0,0,0,0,0,0,0,36.353999999999999,0,104.85720000000001,158.64359999999999,0,0,0,0,0,0,0,0,0,0,158.20559999999998,545.57280000000003,652.35719999999992]
[null,null,null,null,null,null,{"$f":"OFFSET($AB30,0,$C$8)","v":551.35439999999994},null,null,{"$f":"OFFSET($AB20,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"GBwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,669.08879999999999,1120.6668]
[null,null,null,null,null,null,{"$f":"OFFSET($AB26,0,$C$8)","v":0},null,null,null,null,null,"GHANA",null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GUwSEw",0,0,0,0,0,0,0,0,0,0,0,0,0.96360000000000001,156.5412,307.21319999999997,270.33359999999999,1466.6867999999999,1739.7359999999999,1496.9087999999999,1030.5264,863.56079999999997,880.02959999999996,1131.9672,999.69119999999998]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB24,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB51,0,$C$8)","v":0},null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GAwSEw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.752,26.017200000000003,58.3416,70.08,77.963999999999999,255.09120000000001,254.21519999999998]
[null,null,null,null,null,null,{"$f":"OFFSET($AB29,0,$C$8)","v":1.3139999999999998},null,null,"IVORY COAST",null,null,{"$f":"OFFSET($AB18,0,$C$8)","v":172.13399999999999},null,{"$f":"OFFSET($AB21,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"GBwGAw",0,0,0,0,0,0,0,0,0,0,0,13.14,278.13,301.60679999999996,321.3168,653.6712,672.85559999999998,299.85479999999995,288.29159999999996,568.96199999999999,475.5804,464.36759999999998,684.94439999999997,660.76679999999999]
[null,null,null,null,null,null,{"$f":"OFFSET($AB25,0,$C$8)","v":0},null,null,null,null,null,{"$f":"OFFSET($AB12,0,$C$8)","v":0},null,{"$f":"OFFSET($AB15,0,$C$8)","v":4643.2379999999994},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GUwGBw",0,0,0,0,0,0,0,6.1319999999999997,79.278000000000006,0,357.846,532.25760000000002,819.67319999999995,1189.7831999999999,883.18319999999994,1573.9968000000001,1569.4415999999999,996.18719999999996,1141.866,1398.4463999999998,1255.9212,1024.3943999999999,1156.4076,1043.316]
[null,null,null,"SIERRA LEONE",null,null,null,{"$f":"OFFSET($AB28,0,$C$8)","v":520.69439999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NIwTBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,476.36880000000002,1087.3788]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB17,0,$C$8)","v":7546.5648000000001},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"NIwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB23,0,$C$8)","v":0},null,null,null,{"$f":"OFFSET($AB11,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"TBwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,460.60079999999999]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB27,0,$C$8)","v":226.62120000000002},null,null,null,null,null,null,null,null,null,null,null,null,"DRC-Inga",null,null,"",{"$f":"VLOOKUP(LEFT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"BUwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"LIBERIA",null,null,null,null,null,null,"TOGO",null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"GHwBUw",0,0,0,616.17840000000001,889.75319999999988,1042.0896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83.22,1631.7252000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"BUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374.57759999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"MAwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.334,1661.0712000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"GUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,55.363199999999999,865.66319999999996,865.66319999999996,545.04719999999998,865.66319999999996,865.66319999999996,865.66319999999996,865.66319999999996,1067.5812000000001,1067.5812000000001,1466.0736000000002,1346.2368000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"BUwGHw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273.66239999999999,754.41120000000001,2217.5063999999998,4184.1264000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"MAwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144.18960000000001,161.53440000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"CIwMAw",0,0,0,929.96159999999998,2128.2419999999997,2101.7867999999999,2499.6660000000002,2332.788,1477.5491999999999,2909.1959999999999,2700.9707999999996,1937.3616,1901.2703999999999,1355.8727999999999,1457.2259999999999,1980.1980000000001,880.29239999999993,1033.5047999999999,1195.6523999999999,1368.9252000000001,340.41359999999997,216.81,57.991199999999999,855.32640000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"MAwGUw",0,0,0,0,0,0,865.66319999999996,505.18920000000003,458.76119999999997,865.66319999999996,865.66319999999996,0,0,0,0,0,0,0,0,0,0,0,908.14919999999995,183.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRc","Nigeria","DRcNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSPOSE(TransRaw!BN36:DA59)"]

{"sheet":"map_Rep","index":11,"n_rows":57,"n_cols":51,"rows_kept":57,"cut":false,"hidden":false,"merged":[[3,3,5,6],[27,13,27,14]]}
[]
[]
[]
[null,null,null,{"$f":"OFFSET($AB$10,0,C8)","v":2030}]
[]
[]
[]
[null,null,20,null,"GWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWh",null,null,null,0,{"$f":"AB9+1","v":1},{"$f":"AC9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y14","v":"Cote d'Ivoire"},"From","To",0,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y11=$X$10,Z11=$X$10),$X$10,\"\")","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(LEFT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"GHwCIw",{"$f":"TRANSPOSE(TransRaw!BN36:DB59)*8.76","v":0},0,0,54.224400000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"GHwTBw",0,0,0,0,0,1546.6656,4528.2192000000005,5701.5335999999998,5097.9696000000004,0,0,0,0,0,0,0,0,0,0,748.45439999999996,0,103.89359999999999,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"SEwMAw",197.976,0,0,0,0,0,228.19800000000001,0,0,0,0,0,0,0,0,0,4.2923999999999998,0,0,1.3139999999999998,32.7624,191.23079999999999,1335.0240000000001,2176.6848]
[null,null,null,null,null,null,null,null,null,null,null,"MALI",null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"CIwBUw",790.8528,0,370.54799999999994,353.72880000000004,67.977599999999995,0,1138.0116,1228.1519999999998,1326.1763999999998,1428.5808000000002,1474.308,1476.6732,1478.25,1524.3275999999998,1358.2380000000001,1352.5440000000001,1384.6056000000001,1217.3771999999999,1023.0804000000001,812.05200000000002,783.05639999999994,812.928,927.15840000000003,866.6268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NGwTBw",2004.6384,5103.1379999999999,5361.3827999999994,6154.8635999999997,5363.0472,0,0,0,0,4111.8563999999997,5948.3903999999993,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,5476.2263999999996,5147.9891999999991,5095.0788000000002,4306.9416000000001,4643.2379999999994,4412.0616,10188.4056,10102.2948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"NGwNIw",602.68799999999999,616.26599999999996,673.81920000000002,729.62040000000002,394.81319999999999,804.34319999999991,771.58079999999995,839.29560000000004,295.9128,367.56959999999998,439.57679999999999,512.37239999999997,591.38760000000002,672.32999999999993,752.30879999999991,701.32560000000001,502.47359999999998,177.03960000000001,235.38120000000001,296.52600000000001,137.4444,157.50479999999999,621.25919999999996,683.10480000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NIGER",null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"CIwGHw",0,1121.9808,118.61039999999998,0,0,0,2786.556,4785.5879999999997,5052.5051999999996,3018.7836000000002,2654.8056000000001,3873.0587999999998,5329.7592000000004,5156.3112000000001,4811.9555999999993,3709.5095999999999,5386.9620000000004,5369.0039999999999,6763.1579999999994,6218.8991999999998,7546.5648000000001,6812.1264000000001,4907.6148000000003,4667.1527999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"TBwGHw",0,2780.5116000000003,2780.5116000000003,4345.1351999999997,2566.2419999999997,0,0,0,0,0,1438.3044,1284.4787999999999,904.9079999999999,502.29840000000002,299.154,805.2192,331.21559999999999,69.379199999999997,80.066400000000002,135.95519999999999,172.13399999999999,225.30719999999999,5223.4128000000001,4444.0356000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"MAwSEw",7.9716000000000005,25.929600000000001,130.7868,360.91200000000003,874.59839999999997,906.30959999999993,0,0.61320000000000008,24.790800000000001,906.30959999999993,574.83120000000008,567.99840000000006,436.07279999999997,538.03920000000005,600.4104000000001,886.07400000000007,0,0,0,0,14.016,20.148,193.94640000000001,1198.1928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"BUwCIw",0,309.84119999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1486.9224000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"TBwNGw",0,0,0,0,0,1908.8915999999999,4520.7732000000005,5593.6979999999994,4623.7031999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB44,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"NIwNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214.09440000000001]
[null,null,null,"SENEGAL",null,{"$f":"OFFSET($AB19,0,$C$8)","v":14.016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"CIwLIw",0,0,0,0,0,909.81359999999995,3028.9451999999997,3028.9451999999997,3028.9451999999997,3028.9451999999997,3028.9451999999997,2052.1176,85.147199999999998,179.57999999999998,214.70760000000001,217.16039999999998,104.9448,0,0,0,0,0,359.15999999999997,0]
[null,null,null,null,null,{"$f":"OFFSET($AB13,0,$C$8)","v":32.7624},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"LIwGUw",0,0,0,0,0,725.32799999999997,2265.2483999999999,3028.9451999999997,3028.9451999999997,3028.9451999999997,2816.5151999999998,1851.6887999999999,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"OFFSET($AB32,0,$C$8)","v":77.701199999999986},null,null,null,null,null,null,null,{"$f":"OFFSET($AB48,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"LIwSIw",0,0,0,0,0,0,0,197.976,188.69039999999998,182.8212,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"OFFSET($AB36,0,$C$8)","v":70.08},null,{"$f":"OFFSET($AB35,0,$C$8)","v":863.56079999999997},null,null,null,null,null,null,null,{"$f":"OFFSET($AB40,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SIwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAMBIA",null,null,null,null,{"$f":"OFFSET($AB46,0,$C$8)","v":1067.5812000000001},null,null,null,null,null,null,{"$f":"OFFSET($AB42,0,$C$8)","v":0},{"$f":"OFFSET($AB41,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"LIwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.434800000000003,95.659199999999998,142.9632,203.67,153.21239999999997,211.11600000000001,226.62120000000002,211.11600000000001,2720.0675999999999,2452.6248000000001]
[null,null,null,{"$f":"OFFSET($AB37,0,$C$8)","v":475.5804},{"$f":"OFFSET($AB33,0,$C$8)","v":0},null,null,null,null,null,null,"BURKINA FASO",null,null,null,null,null,{"$f":"OFFSET($AB16,0,$C$8)","v":137.4444},null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"GUwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.476800000000001,80.942400000000006,257.98199999999997,441.94200000000001,408.1284,487.40640000000002,520.69439999999997,536.90039999999999,1518.3708000000001,1666.0644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"SIwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78839999999999999,1.3139999999999998,4.1171999999999995,841.04759999999999,796.72199999999998]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB50,0,$C$8)","v":0},null,{"$f":"OFFSET($AB49,0,$C$8)","v":340.41359999999997},null,{"$f":"OFFSET($AB43,0,$C$8)","v":0},null,null,null,{"$f":"OFFSET($AB39,0,$C$8)","v":0},null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"GUwSIw",0,0,0,0,0,14.541599999999999,727.51799999999992,407.16479999999996,229.42439999999999,1159.0355999999999,2063.8559999999998,2057.8991999999998,1870.3475999999998,2487.6648,2514.3827999999999,1989.3083999999999,478.03319999999997,499.14479999999998,520.16880000000003,550.30319999999995,551.35439999999994,632.99760000000003,170.55719999999999,565.89599999999996]
[null,null,null,{"$f":"OFFSET($AB38,0,$C$8)","v":1255.9212},{"$f":"OFFSET($AB34,0,$C$8)","v":0},{"$f":"OFFSET($AB31,0,$C$8)","v":0},null,null,null,null,{"$f":"OFFSET($AB14,0,$C$8)","v":783.05639999999994},null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SEwGUw",0,0,0,0,0,0,0,0,0,592.70159999999998,0,0,0,0,0,0,0,0,0,0,0,0,378.87,674.95799999999997]
[null,"GUINEA BISSAU",null,null,null,null,"GUINEA",null,null,null,null,null,{"$f":"OFFSET($AB47,0,$C$8)","v":273.66239999999999},null,null,null,null,"NIGERIA",null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"SEwGAw",0,0,0,0,0,0,0,216.02160000000001,200.69159999999999,322.4556,400.4196,243.8784,0,0,0,0,0,0,0,0,77.701199999999986,0,0,9.2856000000000005]
[null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB45,0,$C$8)","v":0},null,null,null,null,null,"BENIN",null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GAwGBw",0,0,0,0,0,0,0,36.353999999999999,0,104.85720000000001,158.64359999999999,0,0,0,0,0,0,0,0,0,0,158.20559999999998,545.57280000000003,652.35719999999992]
[null,null,null,null,null,null,{"$f":"OFFSET($AB30,0,$C$8)","v":551.35439999999994},null,null,{"$f":"OFFSET($AB20,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"GBwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,669.08879999999999,1120.6668]
[null,null,null,null,null,null,{"$f":"OFFSET($AB26,0,$C$8)","v":0},null,null,null,null,null,"GHANA",null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GUwSEw",0,0,0,0,0,0,0,0,0,0,0,0,0.96360000000000001,156.5412,307.21319999999997,270.33359999999999,1466.6867999999999,1739.7359999999999,1496.9087999999999,1030.5264,863.56079999999997,880.02959999999996,1131.9672,999.69119999999998]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB24,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB51,0,$C$8)","v":0},null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GAwSEw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.752,26.017200000000003,58.3416,70.08,77.963999999999999,255.09120000000001,254.21519999999998]
[null,null,null,null,null,null,{"$f":"OFFSET($AB29,0,$C$8)","v":1.3139999999999998},null,null,"IVORY COAST",null,null,{"$f":"OFFSET($AB18,0,$C$8)","v":172.13399999999999},null,{"$f":"OFFSET($AB21,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"GBwGAw",0,0,0,0,0,0,0,0,0,0,0,13.14,278.13,301.60679999999996,321.3168,653.6712,672.85559999999998,299.85479999999995,288.29159999999996,568.96199999999999,475.5804,464.36759999999998,684.94439999999997,660.76679999999999]
[null,null,null,null,null,null,{"$f":"OFFSET($AB25,0,$C$8)","v":0},null,null,null,null,null,{"$f":"OFFSET($AB12,0,$C$8)","v":0},null,{"$f":"OFFSET($AB15,0,$C$8)","v":4643.2379999999994},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GUwGBw",0,0,0,0,0,0,0,6.1319999999999997,79.278000000000006,0,357.846,532.25760000000002,819.67319999999995,1189.7831999999999,883.18319999999994,1573.9968000000001,1569.4415999999999,996.18719999999996,1141.866,1398.4463999999998,1255.9212,1024.3943999999999,1156.4076,1043.316]
[null,null,null,"SIERRA LEONE",null,null,null,{"$f":"OFFSET($AB28,0,$C$8)","v":520.69439999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NIwTBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,476.36880000000002,1087.3788]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB17,0,$C$8)","v":7546.5648000000001},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"NIwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB23,0,$C$8)","v":0},null,null,null,{"$f":"OFFSET($AB11,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"TBwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,460.60079999999999]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB27,0,$C$8)","v":226.62120000000002},null,null,null,null,null,null,null,null,null,null,null,null,"DRC-Inga/Congo",null,null,"",{"$f":"VLOOKUP(LEFT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"BUwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"LIBERIA",null,null,null,null,null,null,"TOGO",null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"GHwBUw",0,0,0,616.17840000000001,889.75319999999988,1042.0896,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83.22,1631.7252000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"BUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374.57759999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"MAwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,128.334,1661.0712000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"GUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,55.363199999999999,865.66319999999996,865.66319999999996,545.04719999999998,865.66319999999996,865.66319999999996,865.66319999999996,865.66319999999996,1067.5812000000001,1067.5812000000001,1466.0736000000002,1346.2368000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"BUwGHw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273.66239999999999,754.41120000000001,2217.5063999999998,4184.1264000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"MAwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144.18960000000001,161.53440000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"CIwMAw",0,0,0,929.96159999999998,2128.2419999999997,2101.7867999999999,2499.6660000000002,2332.788,1477.5491999999999,2909.1959999999999,2700.9707999999996,1937.3616,1901.2703999999999,1355.8727999999999,1457.2259999999999,1980.1980000000001,880.29239999999993,1033.5047999999999,1195.6523999999999,1368.9252000000001,340.41359999999997,216.81,57.991199999999999,855.32640000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"MAwGUw",0,0,0,0,0,0,865.66319999999996,505.18920000000003,458.76119999999997,865.66319999999996,865.66319999999996,0,0,0,0,0,0,0,0,0,0,0,908.14919999999995,183.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRc","Nigeria","DRcNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSPOSE(TransRaw!BN36:DA59)"]

{"sheet":"TransRaw","index":12,"n_rows":440,"n_cols":137,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"BA1+1","v":52},{"$f":"BB1+1","v":53},{"$f":"BC1+1","v":54},{"$f":"BD1+1","v":55},{"$f":"BE1+1","v":56},{"$f":"BF1+1","v":57},{"$f":"BG1+1","v":58},{"$f":"BH1+1","v":59},{"$f":"BI1+1","v":60},{"$f":"BJ1+1","v":61},null,null,"Lines"]
[null,"Line",{"$f":"C4&C3","v":"GHwCIw"},{"$f":"D4&D3","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","GHwTBw","CIwGHw","TBwGHw","GHwCIw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NGwNIw","NIwTBw","NIwBUw","NIwNGw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw","NGwTBw","TBwGHw","TBwNGw","GHwTBw","MAwSEw",{"$f":"BB4&BB3","v":"SEwMAw"},{"$f":"BC4&BC3","v":"LIwCIw"},"CIwLIw","NGwTBw","TBwNGw","DRcNGw","00","00","00","00",null,null,"GHwCIw","GHwTBw","SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw","DRcNGw",null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
[null,"Importer",{"$f":"LEFT(RIGHT(C8,6),3)","v":"CIw"},{"$f":"LEFT(RIGHT(D8,6),3)","v":"TBw"},"MAw","BUw","TBw","NIw","GHw","GHw","SEw","CIw","NGw","NGw","TBw","GHw","GHw","CIw","LIw","GUw","SIw","GUw","CIw","LIw","LIw","SIw","GUw","GAw","GBw","GUw","SEw","SEw","GAw","GBw","NIw","TBw","BUw","NGw","NIw","NIw","BUw","MAw","CIw","MAw","GHw","BUw","MAw","GUw","TBw","GHw","NGw","TBw","SEw",{"$f":"LEFT(RIGHT(BB8,6),3)","v":"MAw"},{"$f":"LEFT(RIGHT(BC8,6),3)","v":"CIw"},"LIw","TBw","NGw","NGw","0","0","0","0"]
[null,"Exporter",{"$f":"LEFT(RIGHT(C8,9),3)","v":"GHw"},{"$f":"LEFT(RIGHT(D8,9),3)","v":"GHw"},"SEw","CIw","NGw","NGw","CIw","TBw","MAw","BUw","TBw","NIw","GHw","CIw","TBw","GHw","CIw","LIw","LIw","SIw","LIw","GUw","SIw","GUw","SEw","SEw","GAw","GBw","GUw","GAw","GBw","GUw","NGw","NIw","NIw","NIw","TBw","BUw","GHw","BUw","MAw","GUw","BUw","MAw","CIw","MAw","NGw","TBw","TBw","GHw","MAw",{"$f":"LEFT(RIGHT(BB8,9),3)","v":"SEw"},{"$f":"LEFT(RIGHT(BC8,9),3)","v":"LIw"},"CIw","NGw","TBw","DRc","0","0","0","0"]
[null,"Vintage",{"$f":"MID(C8,3,1)","v":"E"},{"$f":"MID(D8,3,1)","v":"E"},"E","E","E","E","E","E","E","E","E","E","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N",{"$f":"MID(BB8,3,1)","v":"N"},{"$f":"MID(BC8,3,1)","v":"N"},"N","N","N","N","","","",""]
[null,"Project",{"$f":"LEFT(RIGHT(C8,12),3)","v":"LEX"},{"$f":"LEFT(RIGHT(D8,12),3)","v":"LEX"},"LEX","LEX","LEX","LEX","LEX","LEX","LEX","LEX","LEX","LEX","Dor","Dor","Dor","Dor","LSG","LSG","LSG","LSG","LSG","LSG","LSG","LSG","MVG","MVG","MVG","MVG","MVG","MVG","MVG","MVG","CoN","CoN","CoN","CoN","CoN","CoN","hub","hub","hub","hub","hub","hub","hub","hub","Dme","DMe","DMe","DMe","MVG",{"$f":"LEFT(RIGHT(BB8,12),3)","v":"MVS"},{"$f":"LEFT(RIGHT(BC8,12),3)","v":"ICI"},"ICI","GTB","GTB","Ing","0","0","0","0"]
[null,null,"TransmissionOutput",{"$f":"VLOOKUP(C7,RawAll!$A$1:$B$200,2,FALSE)","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Imports"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$7+2,C$1)","v":"ELEXGHwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,D$1)","v":"ELEXGHwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,E$1)","v":"ELEXSEwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,F$1)","v":"ELEXCIwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,G$1)","v":"ELEXNGwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,H$1)","v":"ELEXNGwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,I$1)","v":"ELEXCIwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,J$1)","v":"ELEXTBwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,K$1)","v":"ELEXMAwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,L$1)","v":"ELEXBUwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,M$1)","v":"ELEXTBwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,N$1)","v":"ELEXNIwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,O$1)","v":"ELNCDorGHwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,P$1)","v":"ELNCDorCIwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,Q$1)","v":"ELNCDorTBwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,R$1)","v":"ELNCDorGHwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,S$1)","v":"ELNCCLSGCIwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,T$1)","v":"ELNCCLSGLIwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,U$1)","v":"ELNCCLSGLIwSIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,V$1)","v":"ELNCCLSGSIwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,W$1)","v":"ELNCCLSGLIwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,X$1)","v":"ELNCCLSGGUwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,Y$1)","v":"ELNCCLSGSIwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,Z$1)","v":"ELNCCLSGGUwSIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AA$1)","v":"ELNCOMVGSEwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AB$1)","v":"ELNCOMVGSEwGAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AC$1)","v":"ELNCOMVGGAwGBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AD$1)","v":"ELNCOMVGGBwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AE$1)","v":"ELNCOMVGGUwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AF$1)","v":"ELNCOMVGGAwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AG$1)","v":"ELNCOMVGGBwGAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AH$1)","v":"ELNCOMVGGUwGBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AI$1)","v":"ELNUCoNNGwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AJ$1)","v":"ELNUCoNNIwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AK$1)","v":"ELNUCoNNIwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AL$1)","v":"ELNUCoNNIwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AM$1)","v":"ELNUCoNTBwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AN$1)","v":"ELNUCoNBUwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AO$1)","v":"ELNChubGHwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AP$1)","v":"ELNChubBUwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AQ$1)","v":"ELNChubMAwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AR$1)","v":"ELNUhubGUwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AS$1)","v":"ELNChubBUwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AT$1)","v":"ELNChubMAwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AU$1)","v":"ELNChubCIwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AV$1)","v":"ELNUhubMAwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AW$1)","v":"ELNUDmeNGwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AX$1)","v":"ELNUDMeTBwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AY$1)","v":"ELNUDMeTBwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AZ$1)","v":"ELNUDMeGHwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BA$1)","v":"ELNUOMVGMAwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BB$1)","v":"ELNUOMVSSEwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BC$1)","v":"ELNULICILIwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BD$1)","v":"ELNULICICIwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BE$1)","v":"ELNUNGTBNGwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BF$1)","v":"ELNUNGTBTBwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BG$1)","v":"ELNUIngDRcNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",{"$f":"DB2","v":"DRcNGw"},null,{"$f":"DD2","v":"BUw"},{"$f":"DE2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw",{"$f":"DO2","v":"SIw"},"TBw","Total"]
[4,{"$f":"OFFSET(RawAll!$C$1,$D$7+A9,0)","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,E$1)","v":21.36},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,F$1)","v":87.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,G$1)","v":223.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,H$1)","v":67},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,K$1)","v":0.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BK$1)","v":0},null,{"$f":"B9","v":2010},{"$f":"SUMIF($C$2:$BK$2,BN$2,$C9:$BK9)","v":0},0,21.36,87.14,223.12,67,0,0,0.86,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C9:$BK9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C9:$BK9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C9:$BK9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"B9","v":2010},{"$f":"SUMIF($C$3:$BK$3,DD$2,$C9:$BK9)","v":87.14},0,0,0,0,0,0,21.36,67,0,0.86,0,223.12,{"$f":"SUM(DD9:DP9)","v":399.48}]
[{"$f":"A9+1","v":5},{"$f":"OFFSET(RawAll!$C$1,$D$7+A10,0)","v":2011},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,G$1)","v":567.99},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,H$1)","v":68.510000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,I$1)","v":124.2},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,J$1)","v":309.47000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,K$1)","v":2.8},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,L$1)","v":34.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BK$1)","v":0},null,2011,0,0,0,0,567.99,68.510000000000005,124.2,309.47000000000003,2.8,34.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2011,0,34.14,0,433.67,0,0,0,0,68.510000000000005,0,2.8,0,567.99,{"$f":"SUM(DD10:DP10)","v":1107.1100000000001}]
[{"$f":"A10+1","v":6},{"$f":"OFFSET(RawAll!$C$1,$D$7+A11,0)","v":2012},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,F$1)","v":40.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,G$1)","v":596.73},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,H$1)","v":74.900000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,I$1)","v":13.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,J$1)","v":309.47000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,K$1)","v":14.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BK$1)","v":0},null,2012,0,0,0,40.82,596.73,74.900000000000006,13.13,309.47000000000003,14.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2012,40.82,0,0,322.60000000000002,0,0,0,0,74.900000000000006,0,14.12,0,596.73,1049.17]
[7,{"$f":"OFFSET(RawAll!$C$1,$D$7+A12,0)","v":2013},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,C$1)","v":6},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,F$1)","v":38.979999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,H$1)","v":81.11},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,J$1)","v":224.99},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,K$1)","v":38.950000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,Q$1)","v":258.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AO$1)","v":68.58},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AU$1)","v":101.6},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BK$1)","v":0},null,2013,6,0,0,38.979999999999997,685.04,81.11,0,483.62,38.950000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68.58,0,0,0,0,0,101.6,0,0,2013,107.56,6,0,483.62,0,0,0,101.6,81.11,0,38.950000000000003,0,685.04,1503.88]
[8,{"$f":"OFFSET(RawAll!$C$1,$D$7+A13,0)","v":2014},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,F$1)","v":7.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,G$1)","v":596.91},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,H$1)","v":43.89},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,J$1)","v":105.83},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,K$1)","v":94.38},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,Q$1)","v":179.8},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AO$1)","v":99.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AU$1)","v":232.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BK$1)","v":0},null,2014,0,0,0,7.49,596.91,43.89,0,285.63,94.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99.03,0,0,0,0,0,232.5,0,0,2014,106.52,0,0,285.63,0,0,0,232.5,43.89,0,94.38,0,596.91,1359.83]
[9,{"$f":"OFFSET(RawAll!$C$1,$D$7+A14,0)","v":2015},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,D$1)","v":127.53},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,H$1)","v":89.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,M$1)","v":212.46},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,O$1)","v":44.61},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,S$1)","v":101.26},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,T$1)","v":80.73},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,Z$1)","v":1.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AO$1)","v":115.98},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AU$1)","v":229.61},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BK$1)","v":0},null,2015,0,172.14,0,0,0,89.41,0,0,97.81,0,212.46,0,101.26,80.73,0,0,0,0,0,1.62,0,0,0,0,0,0,0,0,0,0,0,0,115.98,0,0,0,0,0,229.61,0,0,2015,115.98,0,0,0,80.73,0,101.26,229.61,89.41,212.46,97.81,1.62,172.14,1101.02]
[10,{"$f":"OFFSET(RawAll!$C$1,$D$7+A15,0)","v":2016},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,D$1)","v":156.44},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,E$1)","v":24.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,F$1)","v":125.39},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,H$1)","v":85.78},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,I$1)","v":308.45999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,M$1)","v":503.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,O$1)","v":347.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,T$1)","v":252.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,Z$1)","v":80.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AU$1)","v":273.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AV$1)","v":94.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BK$1)","v":0},null,2016,0,504,24.63,125.39,0,85.78,308.45999999999998,0,0,0,503.17,0,337.12,252.12,0,0,0,0,0,80.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273.08,94.77,0,2016,125.39,0,0,308.45999999999998,346.89,0,337.12,297.70999999999998,85.78,503.17,0,80.97,504,2589.4900000000002]
[11,{"$f":"OFFSET(RawAll!$C$1,$D$7+A16,0)","v":2017},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,D$1)","v":122.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,F$1)","v":135.33000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,H$1)","v":93.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,K$1)","v":7.0000000000000007E-2},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,M$1)","v":622.58000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,O$1)","v":512.57000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,P$1)","v":535.37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,T$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,U$1)","v":21.06},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,Z$1)","v":45.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AB$1)","v":24.05},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AC$1)","v":4.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AH$1)","v":0.66},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AU$1)","v":254.85},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AV$1)","v":55.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BK$1)","v":0},null,2017,0,634.59,0,135.33000000000001,0,93.3,535.37,0,7.0000000000000007E-2,0,622.58000000000004,0,337.12,337.12,21.06,0,0,0,0,45.32,0,24.05,4.03,0,0,0,0,0.66,0,0,0,0,0,0,0,0,0,0,254.85,55.3,0,2017,135.33000000000001,0,24.05,535.37,392.42,4.6900000000000004,337.12,254.85,93.3,622.58000000000004,7.0000000000000007E-2,66.38,634.59,3100.7500000000005]
[12,{"$f":"OFFSET(RawAll!$C$1,$D$7+A17,0)","v":2018},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,D$1)","v":179.33},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,F$1)","v":146.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,H$1)","v":32.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,K$1)","v":2.68},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,M$1)","v":514.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,O$1)","v":388.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,P$1)","v":565.23},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,T$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,U$1)","v":20.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,Z$1)","v":25.53},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AB$1)","v":22.33},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AH$1)","v":8.51},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AU$1)","v":161.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AV$1)","v":50.22},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BK$1)","v":0},null,2018,0,567.41,0,146.12,0,32.9,565.23,0,2.68,0,514.63,0,337.12,337.12,20.07,0,0,0,0,25.53,0,22.33,0,0,0,0,0,8.51,0,0,0,0,0,0,0,0,0,0,161.41,50.22,0,2018,146.12,0,22.33,565.23,387.34000000000003,8.51,337.12,161.41,32.9,514.63,2.68,45.6,567.41,2791.2799999999997]
[13,{"$f":"OFFSET(RawAll!$C$1,$D$7+A18,0)","v":2019},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,F$1)","v":157.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,G$1)","v":457.66},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,H$1)","v":40.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,P$1)","v":337.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,T$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,U$1)","v":19.45},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,Z$1)","v":129},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AA$1)","v":61.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AB$1)","v":35.89},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AC$1)","v":11.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AV$1)","v":94.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BK$1)","v":0},null,2019,0,0,0,157.41,457.66,40.86,337.71,0,97.81,0,0,0,337.12,337.12,19.45,0,0,0,0,129,61.3,35.89,11.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317.82,94.77,0,2019,157.41,0,35.89,337.71,493.19,11.62,337.12,317.82,40.86,0,97.81,148.44999999999999,457.66,2435.54]
[14,{"$f":"OFFSET(RawAll!$C$1,$D$7+A19,0)","v":2020},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,F$1)","v":162.44},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,G$1)","v":662.06},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,H$1)","v":48.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,J$1)","v":71.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,K$1)","v":62.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,P$1)","v":297},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,Q$1)","v":88.52},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,T$1)","v":313.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,Z$1)","v":229.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AB$1)","v":44.57},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AC$1)","v":17.59},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AH$1)","v":38.44},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AU$1)","v":295.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AV$1)","v":94.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BK$1)","v":0},null,2020,{"$f":"SUMIF($C$2:$BK$2,BN$2,$C19:$BK19)","v":0},0,0,162.44,662.06,48.87,297,160.07999999999998,62.04,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C19:$BK19)","v":0},0,337.12,313.48,0,0,0,0,0,229.71,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C19:$BK19)","v":0},44.57,17.59,0,0,0,0,38.44,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C19:$BK19)","v":0},0,0,0,0,0,0,0,295.07,94.77,0,2020,{"$f":"SUMIF($C$3:$BK$3,DD$2,$C19:$BK19)","v":162.44},0,44.57,457.08,408.25,56.03,337.12,295.07,48.87,0,62.04,229.71,662.06,2763.2399999999993]
[15,{"$f":"OFFSET(RawAll!$C$1,$D$7+A20,0)","v":2021},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,F$1)","v":162.69999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,H$1)","v":56.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,J$1)","v":86.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,K$1)","v":61.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,P$1)","v":433.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,Q$1)","v":56.94},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,S$1)","v":228.4},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,T$1)","v":206.1},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,Z$1)","v":229.05},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AB$1)","v":27.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AG$1)","v":1.46},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AH$1)","v":57.18},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AU$1)","v":211.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BK$1)","v":0},null,2021,0,0,0,162.69999999999999,685.04,56.96,433.29,142.95999999999998,61.3,0,0,0,228.4,206.1,0,0,0,0,0,229.05,0,27.14,0,0,0,0,1.46,57.18,0,0,0,0,0,0,0,0,0,0,211.65,0,0,2021,162.69999999999999,0,28.6,576.25,206.1,57.18,228.4,211.65,56.96,0,61.3,229.05,685.04,2503.23]
[16,{"$f":"OFFSET(RawAll!$C$1,$D$7+A21,0)","v":2022},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,F$1)","v":162.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,H$1)","v":65.739999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,I$1)","v":1.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,J$1)","v":50.61},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,K$1)","v":47.06},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,P$1)","v":594.33000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,Q$1)","v":50.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,S$1)","v":9.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,Z$1)","v":208.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AE$1)","v":0.1},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AG$1)","v":30.83},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AH$1)","v":88.05},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AR$1)","v":6.06},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AU$1)","v":207.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BK$1)","v":0},null,2022,0,0,0,162.87,685.04,65.739999999999995,596.23,100.72999999999999,47.06,0,0,0,9.48,0,0,0,0,0,0,208.17,0,0,0,0,0.1,0,30.83,88.05,0,0,0,0,0,0,0,6.06,0,0,207.71,0,0,2022,162.87,0,30.83,696.96,0,88.05,9.48,213.77,65.739999999999995,0,47.160000000000004,208.17,685.04,2208.0700000000002]
[17,{"$f":"OFFSET(RawAll!$C$1,$D$7+A22,0)","v":2023},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,F$1)","v":167.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,H$1)","v":74.739999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,J$1)","v":42.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,K$1)","v":58.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,P$1)","v":576.85},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,Q$1)","v":13.89},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,S$1)","v":19.989999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,Z$1)","v":276.88},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AE$1)","v":16.190000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AG$1)","v":33.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AH$1)","v":127.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AR$1)","v":94.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AU$1)","v":148.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BK$1)","v":0},null,2023,0,0,0,167.96,685.04,74.739999999999995,576.85,55.910000000000004,58.07,0,0,0,19.989999999999998,0,0,0,0,0,0,276.88,0,0,0,0,16.190000000000001,0,33.43,127.81,0,0,0,0,0,0,0,94.77,0,0,148.13,0,0,2023,167.96,0,33.43,632.76,0,127.81,19.989999999999998,242.89999999999998,74.739999999999995,0,74.260000000000005,276.88,685.04,2335.77]
[18,{"$f":"OFFSET(RawAll!$C$1,$D$7+A23,0)","v":2024},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,F$1)","v":149.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,H$1)","v":83.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,J$1)","v":33.299999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,K$1)","v":64.8},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,P$1)","v":538.33000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,S$1)","v":23.89},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,W$1)","v":4.6100000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,X$1)","v":2.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,Z$1)","v":279.85000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AE$1)","v":31.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AG$1)","v":35.619999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AH$1)","v":94.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AR$1)","v":94.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AU$1)","v":159.19},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BK$1)","v":0},null,2024,0,0,0,149.65,685.04,83.63,538.33000000000004,33.299999999999997,64.8,0,0,0,23.89,0,0,0,4.6100000000000003,2.62,0,279.85000000000002,0,0,0,0,31.77,0,35.619999999999997,94.87,0,0,0,0,0,0,0,94.77,0,0,159.19,0,0,2024,149.65,4.6100000000000003,35.619999999999997,571.63,0,94.87,26.51,253.95999999999998,83.63,0,96.57,279.85000000000002,685.04,2281.94]
[19,{"$f":"OFFSET(RawAll!$C$1,$D$7+A24,0)","v":2025},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,F$1)","v":149.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,H$1)","v":77.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,J$1)","v":85.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,K$1)","v":95.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,P$1)","v":414.99},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,Q$1)","v":3.85},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,S$1)","v":24.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,W$1)","v":10.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,X$1)","v":9.01},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,Z$1)","v":221.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AE$1)","v":27.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AG$1)","v":72.459999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AH$1)","v":169.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AR$1)","v":59.67},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AU$1)","v":216.33},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BK$1)","v":0},null,2025,0,0,0,149.03,685.04,77.97,414.99,89.61999999999999,95.63,0,0,0,24.17,0,0,0,10.65,9.01,0,221.41,0,0,0,0,27.96,0,72.459999999999994,169.08,0,0,0,0,0,0,0,59.67,0,0,216.33,0,0,2025,149.03,10.65,72.459999999999994,504.61,0,169.08,33.18,276,77.97,0,123.59,221.41,685.04,2323.02]
[20,{"$f":"OFFSET(RawAll!$C$1,$D$7+A25,0)","v":2026},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,E$1)","v":0.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,F$1)","v":152.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,G$1)","v":609.52},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,H$1)","v":55.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,J$1)","v":36.729999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,P$1)","v":602.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,Q$1)","v":0.14000000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,S$1)","v":11.68},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,W$1)","v":15.91},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,X$1)","v":28.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,Z$1)","v":53.21},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AE$1)","v":151.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AG$1)","v":74.59},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AH$1)","v":168.59},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AR$1)","v":94.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AU$1)","v":96.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BK$1)","v":0},null,2026,0,0,0.47,152.56,609.52,55.86,602.65,36.869999999999997,0,0,0,0,11.68,0,0,0,15.91,28.71,0,53.21,0,0,0,0,151.69,0,74.59,168.59,0,0,0,0,0,0,0,94.77,0,0,96.17,0,0,2026,152.56,15.91,74.59,639.52,0,168.59,40.39,191.41,55.86,0,151.69,53.21,609.52,2153.25]
[21,{"$f":"OFFSET(RawAll!$C$1,$D$7+A26,0)","v":2027},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,F$1)","v":134.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,G$1)","v":572.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,H$1)","v":19.68},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,I$1)","v":0.15},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,P$1)","v":600.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,Q$1)","v":7.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,W$1)","v":22.67},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,X$1)","v":49.19},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,Z$1)","v":55.55},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AE$1)","v":179.93},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AF$1)","v":0.2},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AG$1)","v":33.24},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AH$1)","v":107.01},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AR$1)","v":94.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AU$1)","v":112.91},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BK$1)","v":0},null,2027,0,0,0,134.13,572.97,19.68,600.65,7.72,0,0,0,0,0,0,0,0,22.67,49.19,0,55.55,0,0,0,0,179.93,0.2,33.24,107.01,0,0,0,0,0,0,0,94.77,0,0,112.91,0,0,2027,134.13,22.67,33.24,608.37,0,107.01,49.19,207.68,19.68,0,180.13,55.55,572.97,1990.6200000000003]
[22,{"$f":"OFFSET(RawAll!$C$1,$D$7+A27,0)","v":2028},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,F$1)","v":112.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,G$1)","v":567.09},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,H$1)","v":26.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,I$1)","v":103.39},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,J$1)","v":7.37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,Q$1)","v":1.54},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,W$1)","v":17.05},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,X$1)","v":45.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,Z$1)","v":57.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AE$1)","v":154.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AF$1)","v":2.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AG$1)","v":31.95},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AH$1)","v":122.66},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AR$1)","v":94.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AU$1)","v":130.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BK$1)","v":0},null,2028,0,0,0,112.72,567.09,26.17,755.51,8.91,0,0,0,0,0,0,0,0,17.05,45.43,0,57.9,0,0,0,0,154.82,2.9,31.95,122.66,0,0,0,0,0,0,0,94.77,0,0,130.62,0,0,2028,112.72,17.05,31.95,764.42,0,122.66,45.43,225.39,26.17,0,157.72,57.9,567.09,2128.5]
[23,{"$f":"OFFSET(RawAll!$C$1,$D$7+A28,0)","v":2029},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,E$1)","v":0.15},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,F$1)","v":89.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,G$1)","v":479.36},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,H$1)","v":32.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,I$1)","v":43.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,J$1)","v":4.25},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,O$1)","v":83.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,Q$1)","v":10.88},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,W$1)","v":23.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,X$1)","v":54.25},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,Y$1)","v":0.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,Z$1)","v":61.24},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AE$1)","v":106.58},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AF$1)","v":6.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AG$1)","v":63.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AH$1)","v":150.22},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AR$1)","v":94.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AU$1)","v":149.55000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BK$1)","v":0},null,2029,0,83.3,0.15,89.47,479.36,32.96,695.26,15.13,0,0,0,0,0,0,0,0,23.5,54.25,0.08,61.24,0,0,0,0,106.58,6.5,63.07,150.22,0,0,0,0,0,0,0,94.77,0,0,149.55000000000001,0,0,2029,89.47,23.5,63.07,710.39,0,150.22,54.33,244.47000000000003,32.96,0,113.08,61.24,562.66,2105.39]
[24,{"$f":"OFFSET(RawAll!$C$1,$D$7+A29,0)","v":2030},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,E$1)","v":3.54},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,F$1)","v":86.28},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,G$1)","v":516.79999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,H$1)","v":15.28},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,I$1)","v":190.11},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,J$1)","v":14.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,K$1)","v":1.51},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,Q$1)","v":4.1900000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,W$1)","v":25.23},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,X$1)","v":57.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,Y$1)","v":0.14000000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,Z$1)","v":61.37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AB$1)","v":8.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AE$1)","v":89.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AF$1)","v":7.8},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AG$1)","v":52.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AH$1)","v":134.91},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AR$1)","v":116.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AS$1)","v":30.45},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AU$1)","v":37.19},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BK$1)","v":0},null,2030,0,0,3.54,86.28,516.79999999999995,15.28,842.23,19.150000000000002,1.51,0,0,0,0,0,0,0,25.23,57.96,0.14000000000000001,61.37,0,8.65,0,0,89.32,7.8,52.71,134.91,0,0,0,0,0,0,0,116.87,30.45,0,37.19,0,0,2030,86.28,25.23,61.36,891.83000000000015,0,134.91,58.1,157.60000000000002,15.28,0,98.63,61.37,516.79999999999995,2107.3900000000003]
[25,{"$f":"OFFSET(RawAll!$C$1,$D$7+A30,0)","v":2031},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,D$1)","v":11.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,E$1)","v":20.64},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,F$1)","v":89.57},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,G$1)","v":491.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,H$1)","v":17.510000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,I$1)","v":110.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,K$1)","v":2.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,P$1)","v":650.85},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,Q$1)","v":25.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,W$1)","v":23.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,X$1)","v":59.76},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,Y$1)","v":0.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,Z$1)","v":70.45},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AC$1)","v":17.54},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AE$1)","v":91.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AF$1)","v":8.68},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AG$1)","v":51.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AH$1)","v":110.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AR$1)","v":116.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AS$1)","v":83.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AU$1)","v":23.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BK$1)","v":0},null,2031,0,11.56,20.64,89.57,491.07,17.510000000000002,760.92000000000007,25.07,2.17,0,0,0,0,0,0,0,23.5,59.76,0.43,70.45,0,0,17.54,0,91.02,8.68,51.47,110.04,0,0,0,0,0,0,0,116.87,83.97,0,23.69,0,0,2031,89.57,23.5,51.47,869.96000000000015,0,127.58000000000001,60.19,161.19999999999999,17.510000000000002,0,101.87,70.45,502.63,2075.9300000000003]
[26,{"$f":"OFFSET(RawAll!$C$1,$D$7+A31,0)","v":2040},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,E$1)","v":56.95},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,F$1)","v":102.16},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,G$1)","v":680.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,H$1)","v":69.069999999999993},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,I$1)","v":161.02000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,J$1)","v":271.76},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,P$1)","v":386.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,Q$1)","v":309.61},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,S$1)","v":39.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,W$1)","v":169},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,X$1)","v":169},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,Y$1)","v":89.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,Z$1)","v":18.989999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AA$1)","v":39.19},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AC$1)","v":60.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AD$1)","v":71.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AE$1)","v":117.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AF$1)","v":28.39},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AG$1)","v":75.92},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AH$1)","v":124.22},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AJ$1)","v":52.37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AO$1)","v":9.26},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AQ$1)","v":14.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AR$1)","v":160.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AS$1)","v":246.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AT$1)","v":15.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AU$1)","v":6.34},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AV$1)","v":99.42},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AW$1)","v":226.25},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BA$1)","v":21.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BB$1)","v":89.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BC$1)","v":133.19999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BE$1)","v":222.34},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BK$1)","v":0},null,2040,0,0,146.44,102.16,1129.3,69.069999999999993,547.32000000000005,581.37,21.5,0,0,0,39.97,0,0,0,302.2,169,89.48,18.989999999999998,39.19,0,60.47,71.87,117.07,28.39,75.92,124.22,52.37,0,0,0,9.26,0,14.02,160.5,246.81,15.41,6.34,99.42,0,2040,126.83,316.22000000000003,75.92,1375.5,210.48000000000002,184.69,298.45,313.27999999999997,69.069999999999993,0,166.95999999999998,18.989999999999998,1181.67,4338.0599999999995]
[27,{"$f":"OFFSET(RawAll!$C$1,$D$7+A32,0)","v":2050},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,E$1)","v":51.1},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,F$1)","v":95.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,G$1)","v":652.66999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,H$1)","v":75.94},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,I$1)","v":67.680000000000007},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,J$1)","v":110.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,K$1)","v":26.01},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,L$1)","v":163.83000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,N$1)","v":23.8},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,P$1)","v":453.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,Q$1)","v":384.16},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,W$1)","v":156.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,X$1)","v":185.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,Y$1)","v":84.78},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,Z$1)","v":62.99},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AA$1)","v":69.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AB$1)","v":1.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AC$1)","v":72.31},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AD$1)","v":120.38},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AE$1)","v":103.4},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AF$1)","v":28.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AG$1)","v":73.239999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AH$1)","v":112.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AJ$1)","v":119.54},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AM$1)","v":50.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AO$1)","v":181.61},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AP$1)","v":40.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AQ$1)","v":181.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AR$1)","v":147.37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AS$1)","v":465.7},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AT$1)","v":17.260000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AU$1)","v":93.44},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AV$1)","v":20.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AW$1)","v":196.85},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BA$1)","v":106.1},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BB$1)","v":188.79},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BC$1)","v":116.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BE$1)","v":270.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BK$1)","v":0},null,2050,0,0,239.89,95.48,1120,75.94,521.40000000000009,494.63,132.10999999999999,163.83000000000001,0,23.8,0,0,0,0,272.5,185.43,84.78,62.99,69.81,1.03,72.31,120.38,103.4,28.3,73.239999999999995,112.07,119.54,0,50.63,0,181.61,40.03,181.47,147.37,465.7,17.260000000000002,93.44,20.14,0,2050,294.35000000000002,617.79999999999995,74.27,1481.73,210.32999999999998,184.38,270.21000000000004,520.73,126.57,23.8,263.81,62.99,1239.54,{"$f":"SUM(DD32:DP32)","v":5370.51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE29*8.76","v":221.01480000000001}]
[null,null,"TransmissionInput",{"$f":"VLOOKUP(C34,RawAll!$A$1:$B$200,2,FALSE)","v":81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Exports"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$34+2,C$1)","v":"ELEXGHwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,D$1)","v":"ELEXGHwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,E$1)","v":"ELEXSEwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,F$1)","v":"ELEXCIwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,G$1)","v":"ELEXNGwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,H$1)","v":"ELEXNGwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,I$1)","v":"ELEXCIwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,J$1)","v":"ELEXTBwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,K$1)","v":"ELEXMAwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,L$1)","v":"ELEXBUwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,M$1)","v":"ELEXTBwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,N$1)","v":"ELEXNIwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,O$1)","v":"ELNCDorGHwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,P$1)","v":"ELNCDorCIwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,Q$1)","v":"ELNCDorTBwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,R$1)","v":"ELNCDorGHwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,S$1)","v":"ELNCCLSGCIwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,T$1)","v":"ELNCCLSGLIwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,U$1)","v":"ELNCCLSGLIwSIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,V$1)","v":"ELNCCLSGSIwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,W$1)","v":"ELNCCLSGLIwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,X$1)","v":"ELNCCLSGGUwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,Y$1)","v":"ELNCCLSGSIwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,Z$1)","v":"ELNCCLSGGUwSIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AA$1)","v":"ELNCOMVGSEwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AB$1)","v":"ELNCOMVGSEwGAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AC$1)","v":"ELNCOMVGGAwGBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AD$1)","v":"ELNCOMVGGBwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AE$1)","v":"ELNCOMVGGUwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AF$1)","v":"ELNCOMVGGAwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AG$1)","v":"ELNCOMVGGBwGAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AH$1)","v":"ELNCOMVGGUwGBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AI$1)","v":"ELNUCoNNGwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AJ$1)","v":"ELNUCoNNIwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AK$1)","v":"ELNUCoNNIwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AL$1)","v":"ELNUCoNNIwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AM$1)","v":"ELNUCoNTBwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AN$1)","v":"ELNUCoNBUwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AO$1)","v":"ELNChubGHwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AP$1)","v":"ELNChubBUwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AQ$1)","v":"ELNChubMAwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AR$1)","v":"ELNUhubGUwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AS$1)","v":"ELNChubBUwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AT$1)","v":"ELNChubMAwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AU$1)","v":"ELNChubCIwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AV$1)","v":"ELNUhubMAwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AW$1)","v":"ELNUDmeNGwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AX$1)","v":"ELNUDMeTBwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AY$1)","v":"ELNUDMeTBwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AZ$1)","v":"ELNUDMeGHwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BA$1)","v":"ELNUOMVGMAwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BB$1)","v":"ELNUOMVSSEwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BC$1)","v":"ELNULICILIwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BD$1)","v":"ELNULICICIwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BE$1)","v":"ELNUNGTBNGwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BF$1)","v":"ELNUNGTBTBwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",{"$f":"DB8","v":"DRcNGw"},null,{"$f":"DD$2","v":"BUw"},{"$f":"DE$2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw","Total","Avg losses"]
[{"$f":"A9","v":4},{"$f":"B9","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,E$1)","v":22.6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,F$1)","v":90.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,G$1)","v":228.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,H$1)","v":68.8},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,K$1)","v":0.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BK$1)","v":0},null,{"$f":"B36","v":2010},{"$f":"SUMIF($C$2:$BK$2,BN$2,$C36:$BK36)","v":0},0,22.6,90.28,228.84,68.8,0,0,0.91,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C36:$BK36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C36:$BK36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C36:$BK36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DB9","v":0},{"$f":"B36","v":2010},{"$f":"SUMIF($C$4:$BK$4,DD$2,$C36:$BK36)","v":0},90.28,0,0,0,0,0,0.91,0,297.64,22.6,0,0,{"$f":"SUM(DD36:DP36)","v":411.43},{"$f":"DB90/DQ36","v":2.9045038038062364E-2}]
[{"$f":"A10","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,G$1)","v":582.54999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,H$1)","v":70.349999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,I$1)","v":128.08000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,J$1)","v":317.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,K$1)","v":2.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,L$1)","v":35.369999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BK$1)","v":0},null,2011,0,0,0,0,582.54999999999995,70.349999999999994,128.08000000000001,317.41000000000003,2.96,35.369999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB10","v":0},2011,35.369999999999997,128.08000000000001,0,0,0,0,0,2.96,0,652.9,0,0,317.41000000000003,{"$f":"SUM(DD37:DP37)","v":1136.72},2.6048631149271535E-2]
[6,2012,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,F$1)","v":42.3},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,G$1)","v":612.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,H$1)","v":76.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,I$1)","v":13.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,J$1)","v":317.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,K$1)","v":14.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BK$1)","v":0},null,2012,0,0,0,42.3,612.03,76.92,13.54,317.41000000000003,14.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2012,0,55.839999999999996,0,0,0,0,0,14.93,0,688.94999999999993,0,0,317.41000000000003,1077.1299999999999,2.5957869523641479E-2]
[7,2013,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,C$1)","v":6.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,F$1)","v":40.380000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,H$1)","v":83.29},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,J$1)","v":230.76},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,K$1)","v":41.2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,Q$1)","v":265.26},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AO$1)","v":70.34},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AU$1)","v":106.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BK$1)","v":0},null,2013,6.19,0,0,40.380000000000003,702.61,83.29,0,496.02,41.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70.34,0,0,0,0,0,106.16,0,0,2013,0,146.54,0,76.53,0,0,0,41.2,0,785.9,0,0,496.02,1546.19,2.736403676132949E-2]
[8,2014,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,F$1)","v":7.76},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,G$1)","v":612.22},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,H$1)","v":45.07},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,J$1)","v":108.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,K$1)","v":99.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,Q$1)","v":184.41},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AO$1)","v":101.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AU$1)","v":242.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BK$1)","v":0},null,2014,0,0,0,7.76,612.22,45.07,0,292.95,99.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.57,0,0,0,0,0,242.95,0,0,2014,0,250.70999999999998,0,101.57,0,0,0,99.84,0,657.29000000000008,0,0,292.95,1402.3600000000001,3.032744801620129E-2]
[9,2015,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,D$1)","v":130.80000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,H$1)","v":91.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,M$1)","v":217.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,O$1)","v":45.76},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,S$1)","v":103.86},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,T$1)","v":82.8},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,Z$1)","v":1.66},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AO$1)","v":118.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AU$1)","v":239.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BK$1)","v":0},null,2015,0,176.56,0,0,0,91.82,0,0,103.46,0,217.91,0,103.86,82.8,0,0,0,0,0,1.66,0,0,0,0,0,0,0,0,0,0,0,0,118.96,0,0,0,0,0,239.93,0,0,2015,0,343.79,0,295.52,1.66,0,82.8,103.46,0,91.82,0,0,217.91,1136.96,3.1610610751477593E-2]
[10,2016,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,D$1)","v":160.44999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,E$1)","v":26.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,F$1)","v":129.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,H$1)","v":88.08},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,I$1)","v":318.10000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,M$1)","v":516.07000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,O$1)","v":356.47},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,T$1)","v":258.58999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,Z$1)","v":83.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AU$1)","v":285.35000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AV$1)","v":98.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BK$1)","v":0},null,2016,0,516.92000000000007,26.05,129.91,0,88.08,318.10000000000002,0,0,0,516.07000000000005,0,345.77,258.58999999999997,0,0,0,0,0,83.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285.35000000000002,98.82,0,2016,0,1079.1300000000001,0,516.92000000000007,83.05,0,258.58999999999997,98.82,0,88.08,26.05,0,516.07000000000005,2666.7100000000005,2.8957029448271509E-2]
[11,2017,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,D$1)","v":125.14},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,F$1)","v":140.19999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,H$1)","v":95.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,K$1)","v":7.0000000000000007E-2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,M$1)","v":638.54999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,O$1)","v":525.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,P$1)","v":546.29999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,T$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,U$1)","v":22.6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,Z$1)","v":46.48},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AB$1)","v":24.66},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AC$1)","v":4.1500000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AH$1)","v":0.7},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AU$1)","v":266.3},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AV$1)","v":57.67},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BK$1)","v":0},null,2017,0,650.86,0,140.19999999999999,0,95.81,546.29999999999995,0,7.0000000000000007E-2,0,638.54999999999995,0,345.77,345.77,22.6,0,0,0,0,46.48,0,24.66,4.1500000000000004,0,0,0,0,0.7,0,0,0,0,0,0,0,0,0,0,266.3,57.67,0,2017,0,1298.57,4.1500000000000004,650.86,47.18,0,368.37,57.74,0,95.81,24.66,0,638.54999999999995,3185.8899999999994,2.672408651899464E-2]
[12,2018,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,D$1)","v":183.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,F$1)","v":151.38999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,H$1)","v":33.78},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,K$1)","v":2.83},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,M$1)","v":527.82000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,O$1)","v":398.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,P$1)","v":576.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,T$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,U$1)","v":21.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,Z$1)","v":26.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AB$1)","v":22.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AH$1)","v":9.0500000000000007},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AU$1)","v":168.67},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AV$1)","v":52.37},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BK$1)","v":0},null,2018,0,581.96,0,151.38999999999999,0,33.78,576.77,0,2.83,0,527.82000000000005,0,345.77,345.77,21.54,0,0,0,0,26.19,0,22.91,0,0,0,0,0,9.0500000000000007,0,0,0,0,0,0,0,0,0,0,168.67,52.37,0,2018,0,1242.5999999999999,0,581.96,35.24,0,367.31,55.199999999999996,0,33.78,22.91,0,527.82000000000005,2866.82,2.6349753385284048E-2]
[13,2019,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,F$1)","v":163.08000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,G$1)","v":469.39},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,H$1)","v":41.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,P$1)","v":344.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,T$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,U$1)","v":20.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,Z$1)","v":132.31},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AA$1)","v":67.66},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AB$1)","v":36.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AC$1)","v":11.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AV$1)","v":98.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BK$1)","v":0},null,2019,0,0,0,163.08000000000001,469.39,41.96,344.61,0,103.46,0,0,0,345.77,345.77,20.87,0,0,0,0,132.31,67.66,36.81,11.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332.1,98.82,0,2019,0,1185.56,11.97,0,132.31,0,366.64,202.27999999999997,0,511.34999999999997,104.47,0,0,2514.58,3.1432684583508973E-2]
[14,2020,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,F$1)","v":168.3},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,G$1)","v":679.04},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,H$1)","v":50.18},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,J$1)","v":73.400000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,K$1)","v":65.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,P$1)","v":303.06},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,Q$1)","v":90.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,T$1)","v":321.52},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,Z$1)","v":235.6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AB$1)","v":45.71},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AC$1)","v":18.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AH$1)","v":40.85},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AU$1)","v":308.33},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AV$1)","v":98.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BK$1)","v":0},null,2020,{"$f":"SUMIF($C$2:$BK$2,BN$2,$C46:$BK46)","v":0},0,0,168.3,679.04,50.18,303.06,164.19,65.62,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C46:$BK46)","v":0},0,345.77,321.52,0,0,0,0,0,235.6,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C46:$BK46)","v":0},45.71,18.11,0,0,0,0,40.85,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C46:$BK46)","v":0},0,0,0,0,0,0,0,308.33,98.82,0,2020,{"$f":"SUMIF($C$4:$BK$4,DD$2,$C46:$BK46)","v":0},1125.46,18.11,0,276.45,0,321.52,164.44,0,729.21999999999991,45.71,0,164.19,2845.1,2.8772275139713886E-2]
[15,2021,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,F$1)","v":168.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,H$1)","v":58.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,J$1)","v":88.23},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,K$1)","v":64.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,P$1)","v":442.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,Q$1)","v":58.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,S$1)","v":234.26},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,T$1)","v":211.38},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,Z$1)","v":234.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AB$1)","v":27.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AG$1)","v":1.5},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AH$1)","v":60.76},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AU$1)","v":221.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BK$1)","v":0},null,2021,0,0,0,168.57,702.61,58.49,442.13,146.63,64.84,0,0,0,234.26,211.38,0,0,0,0,0,234.92,0,27.84,0,0,0,0,1.5,60.76,0,0,0,0,0,0,0,0,0,0,221.16,0,0,2021,0,1066.1200000000001,0,0,295.68,1.5,211.38,64.84,0,761.1,27.84,0,146.63,2575.0900000000006,2.7905820767429486E-2]
[16,2022,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,F$1)","v":168.75},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,H$1)","v":67.510000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,I$1)","v":1.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,J$1)","v":51.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,K$1)","v":49.78},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,P$1)","v":606.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,Q$1)","v":51.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,S$1)","v":9.7200000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,Z$1)","v":213.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AE$1)","v":0.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AG$1)","v":31.75},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AH$1)","v":93.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AR$1)","v":6.32},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AU$1)","v":217.04},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BK$1)","v":0},null,2022,0,0,0,168.75,702.61,67.510000000000005,608.42000000000007,103.3,49.78,0,0,0,9.7200000000000006,0,0,0,0,0,0,213.51,0,0,0,0,0.11,0,31.75,93.57,0,0,0,0,0,0,0,6.32,0,0,217.04,0,0,2022,0,1003.9300000000001,0,0,313.51,31.75,0,49.78,0,770.12,0,0,103.3,2272.3900000000003,2.8305000462068613E-2]
[17,2023,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,F$1)","v":174.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,H$1)","v":76.75},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,J$1)","v":43.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,K$1)","v":61.42},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,P$1)","v":588.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,Q$1)","v":14.24},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,S$1)","v":20.5},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,Z$1)","v":283.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AE$1)","v":17.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AG$1)","v":34.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AH$1)","v":135.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AR$1)","v":98.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AU$1)","v":154.78},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BK$1)","v":0},null,2023,0,0,0,174.01,702.61,76.75,588.62,57.34,61.42,0,0,0,20.5,0,0,0,0,0,0,283.98,0,0,0,0,17.87,0,34.43,135.82,0,0,0,0,0,0,0,98.82,0,0,154.78,0,0,2023,0,937.91,0,0,536.49,34.43,0,61.42,0,779.36,0,0,57.34,2406.9500000000003,2.9572695735266635E-2]
[18,2024,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,F$1)","v":155.05000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,H$1)","v":85.88},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,J$1)","v":34.15},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,K$1)","v":68.540000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,P$1)","v":549.30999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,S$1)","v":24.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,W$1)","v":4.7300000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,X$1)","v":2.68},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,Z$1)","v":287.02999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AE$1)","v":35.07},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AG$1)","v":36.68},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AH$1)","v":100.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AR$1)","v":98.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AU$1)","v":166.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BK$1)","v":0},null,2024,0,0,0,155.05000000000001,702.61,85.88,549.30999999999995,34.15,68.540000000000006,0,0,0,24.51,0,0,0,4.7300000000000004,2.68,0,287.02999999999997,0,0,0,0,35.07,0,36.68,100.82,0,0,0,0,0,0,0,98.82,0,0,166.35,0,0,2024,0,895.21999999999991,0,0,524.41999999999996,36.68,4.7300000000000004,68.540000000000006,0,788.49,0,0,34.15,2352.23,2.9882281919710194E-2]
[19,2025,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,F$1)","v":154.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,H$1)","v":80.06},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,J$1)","v":87.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,K$1)","v":101.15},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,P$1)","v":423.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,Q$1)","v":3.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,S$1)","v":24.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,W$1)","v":10.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,X$1)","v":9.24},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,Z$1)","v":227.09},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AE$1)","v":30.86},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AG$1)","v":74.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AH$1)","v":179.68},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AR$1)","v":62.22},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AU$1)","v":226.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BK$1)","v":0},null,2025,0,0,0,154.4,702.61,80.06,423.46,91.92,101.15,0,0,0,24.79,0,0,0,10.92,9.24,0,227.09,0,0,0,0,30.86,0,74.62,179.68,0,0,0,0,0,0,0,62.22,0,0,226.05,0,0,2025,0,828.7,0,0,509.09000000000003,74.62,10.92,101.15,0,782.67000000000007,0,0,91.92,2399.0700000000002,3.1699783666170669E-2]
[20,2026,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,E$1)","v":0.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,F$1)","v":158.06},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,G$1)","v":625.14},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,H$1)","v":57.36},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,J$1)","v":37.67},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,P$1)","v":614.95000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,Q$1)","v":0.14000000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,S$1)","v":11.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,W$1)","v":16.32},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,X$1)","v":29.45},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,Z$1)","v":54.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AE$1)","v":167.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AG$1)","v":76.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AH$1)","v":179.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AR$1)","v":98.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AU$1)","v":100.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BK$1)","v":0},null,2026,0,0,0.49,158.06,625.14,57.36,614.95000000000005,37.81,0,0,0,0,11.98,0,0,0,16.32,29.45,0,54.57,0,0,0,0,167.43,0,76.81,179.16,0,0,0,0,0,0,0,98.82,0,0,100.49,0,0,2026,0,885.48,0,0,529.43000000000006,76.81,16.32,0,0,682.5,0.49,0,37.81,2228.8399999999997,3.3914502611223807E-2]
[21,2027,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,F$1)","v":138.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,G$1)","v":587.66999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,H$1)","v":20.21},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,I$1)","v":0.15},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,P$1)","v":612.75},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,Q$1)","v":7.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,W$1)","v":23.25},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,X$1)","v":50.45},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,Z$1)","v":56.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AE$1)","v":198.6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AF$1)","v":0.2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AG$1)","v":34.229999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AH$1)","v":113.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AR$1)","v":98.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AU$1)","v":117.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BK$1)","v":0},null,2027,0,0,0,138.97,587.66999999999996,20.21,612.9,7.92,0,0,0,0,0,0,0,0,23.25,50.45,0,56.98,0,0,0,0,198.6,0.2,34.229999999999997,113.72,0,0,0,0,0,0,0,98.82,0,0,117.98,0,0,2027,0,869.85,0.2,0,518.56999999999994,34.229999999999997,23.25,0,0,607.88,0,0,7.92,2061.9,3.457005674377997E-2]
[22,2028,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,F$1)","v":116.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,G$1)","v":581.63},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,H$1)","v":26.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,I$1)","v":106.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,J$1)","v":7.56},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,Q$1)","v":1.58},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,W$1)","v":17.489999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,X$1)","v":46.59},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,Z$1)","v":59.38},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AE$1)","v":170.88},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AF$1)","v":2.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AG$1)","v":32.909999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AH$1)","v":130.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AR$1)","v":98.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AU$1)","v":136.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BK$1)","v":0},null,2028,0,0,0,116.79,581.63,26.87,772.05,9.14,0,0,0,0,0,0,0,0,17.489999999999998,46.59,0,59.38,0,0,0,0,170.88,2.97,32.909999999999997,130.35,0,0,0,0,0,0,0,98.82,0,0,136.49,0,0,2028,0,1025.33,2.97,0,506.02000000000004,32.909999999999997,17.489999999999998,0,0,608.5,0,0,9.14,2202.36,3.3536751484770852E-2]
[23,2029,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,E$1)","v":0.15},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,F$1)","v":92.7},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,G$1)","v":491.66},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,H$1)","v":33.85},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,I$1)","v":44.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,J$1)","v":4.3600000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,O$1)","v":85.44},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,Q$1)","v":11.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,W$1)","v":24.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,X$1)","v":55.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,Y$1)","v":0.09},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,Z$1)","v":62.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AE$1)","v":117.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AF$1)","v":6.66},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AG$1)","v":64.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AH$1)","v":159.63999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AR$1)","v":98.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AU$1)","v":156.27000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BK$1)","v":0},null,2029,0,85.44,0.15,92.7,491.66,33.85,709.92,15.52,0,0,0,0,0,0,0,0,24.1,55.64,0.09,62.82,0,0,0,0,117.64,6.66,64.95,159.63999999999999,0,0,0,0,0,0,0,98.82,0,0,156.27000000000001,0,0,2029,0,958.88999999999987,6.66,85.44,494.56,64.95,24.1,0,0,525.51,0.15,0.09,15.52,2175.87,3.2391641044731516E-2]
[24,2030,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,E$1)","v":3.74},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,F$1)","v":89.39},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,G$1)","v":530.04999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,H$1)","v":15.69},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,I$1)","v":196.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,J$1)","v":15.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,K$1)","v":1.6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,Q$1)","v":4.3},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,W$1)","v":25.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,X$1)","v":59.44},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,Y$1)","v":0.15},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,Z$1)","v":62.94},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AB$1)","v":8.8699999999999992},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AE$1)","v":98.58},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AF$1)","v":8},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AG$1)","v":54.29},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AH$1)","v":143.37},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AR$1)","v":121.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AS$1)","v":31.24},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AU$1)","v":38.86},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BK$1)","v":0},null,2030,0,0,3.74,89.39,530.04999999999995,15.69,861.48,19.649999999999999,1.6,0,0,0,0,0,0,0,25.87,59.44,0.15,62.94,0,8.8699999999999992,0,0,98.58,8,54.29,143.37,0,0,0,0,0,0,0,121.87,31.24,0,38.86,0,0,2030,31.24,989.7299999999999,8,0,486.2,54.29,25.87,1.6,0,545.74,12.61,0.15,19.649999999999999,2175.08,3.1120694411240053E-2]
[25,2031,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,D$1)","v":11.86},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,E$1)","v":21.83},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,F$1)","v":92.8},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,G$1)","v":503.66},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,H$1)","v":17.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,I$1)","v":113.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,K$1)","v":2.2999999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,P$1)","v":664.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,Q$1)","v":25.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,W$1)","v":24.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,X$1)","v":61.29},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,Y$1)","v":0.47},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,Z$1)","v":72.260000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AC$1)","v":18.059999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AE$1)","v":100.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AF$1)","v":8.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AG$1)","v":53.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AH$1)","v":116.94},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AR$1)","v":121.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AS$1)","v":86.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AU$1)","v":24.75},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BK$1)","v":0},null,2031,0,11.86,21.83,92.8,503.66,17.98,777.64,25.72,2.2999999999999998,0,0,0,0,0,0,0,24.1,61.29,0.47,72.260000000000005,0,0,18.059999999999999,0,100.46,8.9,53.01,116.94,0,0,0,0,0,0,0,121.87,86.12,0,24.75,0,0,2031,86.12,895.19,26.96,11.86,472.82,53.01,24.1,2.2999999999999998,0,521.64,21.83,0.47,25.72,2142.0199999999995,3.0854053650292698E-2]
[26,2040,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,E$1)","v":60.24},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,F$1)","v":105.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,G$1)","v":698.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,H$1)","v":70.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,I$1)","v":166.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,J$1)","v":278.73},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,P$1)","v":394.18},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,Q$1)","v":317.55},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,S$1)","v":41},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,W$1)","v":173.33},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,X$1)","v":173.33},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,Y$1)","v":96.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,Z$1)","v":19.47},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AA$1)","v":43.25},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AC$1)","v":62.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AD$1)","v":76.38},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AE$1)","v":129.22},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AF$1)","v":29.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AG$1)","v":78.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AH$1)","v":132.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AJ$1)","v":54.38},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AO$1)","v":9.5},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AQ$1)","v":14.65},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AR$1)","v":167.36},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AS$1)","v":253.14},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AT$1)","v":16.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AU$1)","v":6.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AV$1)","v":103.67},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AW$1)","v":235.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BA$1)","v":22.14},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BB$1)","v":92.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BC$1)","v":137.18},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BE$1)","v":228.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BK$1)","v":0},null,2040,0,0,152.4,105.84,1163.06,70.92,560.23,596.28,22.14,0,0,0,41,0,0,0,310.51,173.33,96.01,19.47,43.25,0,62.28,76.38,129.22,29.12,78.19,132.01,54.38,0,0,0,9.5,0,14.65,167.36,253.14,16.46,6.62,103.67,0,2040,253.14,713.68999999999994,91.4,9.5,621.39,154.57,310.51,156.92000000000002,54.38,1233.9799999999998,195.65,96.01,596.28,4487.42,3.3284158826229766E-2]
[{"$f":"A32","v":27},{"$f":"B32","v":2050},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,E$1)","v":54.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,F$1)","v":98.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,G$1)","v":669.41},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,H$1)","v":77.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,I$1)","v":69.8},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,J$1)","v":113.3},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,K$1)","v":27.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,L$1)","v":169.74},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,N$1)","v":24.44},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,P$1)","v":462.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,Q$1)","v":394.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,W$1)","v":160.44},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,X$1)","v":190.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,Y$1)","v":90.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,Z$1)","v":64.599999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AA$1)","v":77.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AB$1)","v":1.06},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AC$1)","v":74.47},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AD$1)","v":127.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AE$1)","v":114.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AF$1)","v":29.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AG$1)","v":75.430000000000007},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AH$1)","v":119.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AJ$1)","v":124.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AM$1)","v":52.58},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AO$1)","v":186.27},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AP$1)","v":42.76},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AQ$1)","v":189.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AR$1)","v":153.68},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AS$1)","v":477.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AT$1)","v":18.440000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AU$1)","v":97.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AV$1)","v":21},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AW$1)","v":205.26},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BA$1)","v":109.27},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BB$1)","v":194.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BC$1)","v":119.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BE$1)","v":278.56},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BK$1)","v":0},null,2050,0,0,248.48000000000002,98.93,1153.23,77.98,532.78,507.31,136.78,169.74,0,24.44,0,0,0,0,279.98,190.19,90.95,64.599999999999994,77.05,1.06,74.47,127.93,114.12,29.02,75.430000000000007,119.1,124.13,0,52.58,0,186.27,42.76,189.62,153.68,477.64,18.440000000000001,97.64,21,0,2050,690.14,729.35,103.49,186.27,641.69000000000005,203.36,279.98,365.84,148.57,1231.21,326.59000000000003,90.95,559.89,{"$f":"SUM(DD59:DP59)","v":5557.3300000000008},3.3616862774029969E-2]
[]
[null,null,"TransmissionCapacity",{"$f":"VLOOKUP(C61,RawAll!$A$1:$B$200,2,FALSE)","v":114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import Capacity"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$61+2,C$1)","v":"ELEXGHwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,D$1)","v":"ELEXGHwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,E$1)","v":"ELEXSEwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,F$1)","v":"ELEXCIwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,G$1)","v":"ELEXNGwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,H$1)","v":"ELEXNGwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,I$1)","v":"ELEXCIwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,J$1)","v":"ELEXTBwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,K$1)","v":"ELEXMAwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,L$1)","v":"ELEXBUwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,M$1)","v":"ELEXTBwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,N$1)","v":"ELEXNIwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,O$1)","v":"ELNCDorGHwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,P$1)","v":"ELNCDorCIwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,Q$1)","v":"ELNCDorTBwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,R$1)","v":"ELNCDorGHwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,S$1)","v":"ELNCCLSGCIwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,T$1)","v":"ELNCCLSGLIwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,U$1)","v":"ELNCCLSGLIwSIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,V$1)","v":"ELNCCLSGSIwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,W$1)","v":"ELNCCLSGLIwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,X$1)","v":"ELNCCLSGGUwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,Y$1)","v":"ELNCCLSGSIwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,Z$1)","v":"ELNCCLSGGUwSIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AA$1)","v":"ELNCOMVGSEwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AB$1)","v":"ELNCOMVGSEwGAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AC$1)","v":"ELNCOMVGGAwGBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AD$1)","v":"ELNCOMVGGBwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AE$1)","v":"ELNCOMVGGUwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AF$1)","v":"ELNCOMVGGAwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AG$1)","v":"ELNCOMVGGBwGAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AH$1)","v":"ELNCOMVGGUwGBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AI$1)","v":"ELNUCoNNGwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AJ$1)","v":"ELNUCoNNIwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AK$1)","v":"ELNUCoNNIwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AL$1)","v":"ELNUCoNNIwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AM$1)","v":"ELNUCoNTBwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AN$1)","v":"ELNUCoNBUwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AO$1)","v":"ELNChubGHwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AP$1)","v":"ELNChubBUwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AQ$1)","v":"ELNChubMAwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AR$1)","v":"ELNUhubGUwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AS$1)","v":"ELNChubBUwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AT$1)","v":"ELNChubMAwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AU$1)","v":"ELNChubCIwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AV$1)","v":"ELNUhubMAwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AW$1)","v":"ELNUDmeNGwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AX$1)","v":"ELNUDMeTBwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AY$1)","v":"ELNUDMeTBwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AZ$1)","v":"ELNUDMeGHwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BA$1)","v":"ELNUOMVGMAwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BB$1)","v":"ELNUOMVSSEwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BC$1)","v":"ELNULICILIwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BD$1)","v":"ELNULICICIwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BE$1)","v":"ELNUNGTBNGwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BF$1)","v":"ELNUNGTBTBwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BG$1)","v":"ELNUIngDRcNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",null,null,{"$f":"DD$2","v":"BUw"},{"$f":"DE$2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw","Total"]
[{"$f":"A36","v":4},{"$f":"B36","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BK$1)","v":0},null,{"$f":"B63","v":2010},{"$f":"SUMIF($C$2:$BK$2,BN$2,$C63:$BK63)","v":327},310,100,327,686,169.2,327,310,100,327,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C63:$BK63)","v":686},169.2,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C63:$BK63)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C63:$BK63)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B63","v":2010},{"$f":"SUMIF($C$3:$BK$3,DD$2,$C63:$BK63)","v":327},654,0,637,0,0,0,100,169.2,855.2,100,0,996,{"$f":"SUM(DD63:DP63)","v":3838.4}]
[{"$f":"A37","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BK$1)","v":0},null,2011,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2011,327,654,0,637,0,0,0,100,169.2,855.2,100,0,996,{"$f":"SUM(DD64:DP64)","v":3838.4}]
[6,2012,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BK$1)","v":0},null,2012,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320,0,0,0,320,0,null,2012,327,974,0,637,0,0,0,420,169.2,855.2,100,0,996,4478.3999999999996]
[7,2013,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AO$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AS$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BK$1)","v":0},null,2013,327,965,100,327,686,169.2,327,965,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,null,2013,659,974,0,1624,0,0,0,420,169.2,855.2,100,0,1651,6452.4]
[8,2014,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AO$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AS$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BK$1)","v":0},null,2014,327,965,100,327,686,169.2,327,965,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,null,2014,659,974,0,1624,0,0,0,420,169.2,855.2,100,0,1651,6452.4]
[9,2015,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BK$1)","v":0},null,2015,327,965,100,327,686,169.2,327,965,100,327,686,169.2,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,0,664,306,320,0,null,2015,1297,1312,0,1956,672,0,979,726,169.2,855.2,100,637,1651,10354.4]
[10,2016,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BK$1)","v":0},null,2016,327,965,100,327,686,169.2,327,965,100,327,686,169.2,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2016,1297,1312,0,1956,767.38,0,979,821.38,169.2,855.2,100,637,1651,10545.16]
[11,2017,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BK$1)","v":0},null,2017,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2017,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[12,2018,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BK$1)","v":0},null,2018,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2018,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[13,2019,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BK$1)","v":0},null,2019,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2019,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[14,2020,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BK$1)","v":0},null,2020,{"$f":"SUMIF($C$2:$BK$2,BN$2,$C73:$BK73)","v":982},965,100,327,686,169.2,982,965,100,327,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C73:$BK73)","v":686},169.2,338,338,303,334,338,338,303,334,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C73:$BK73)","v":286},341,329,310,286,341,329,310,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C73:$BK73)","v":0},0,664,306,320,95.38,664,306,320,95.38,null,2020,{"$f":"SUMIF($C$3:$BK$3,DD$2,$C73:$BK73)","v":1297},1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[15,2021,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BK$1)","v":0},null,2021,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2021,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[16,2022,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BK$1)","v":0},null,2022,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2022,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[17,2023,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BK$1)","v":0},null,2023,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2023,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[18,2024,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BK$1)","v":0},null,2024,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2024,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[19,2025,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BK$1)","v":0},null,2025,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2025,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[20,2026,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BK$1)","v":0},null,2026,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2026,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[21,2027,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BK$1)","v":0},null,2027,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2027,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[22,2028,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BK$1)","v":0},null,2028,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2028,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[23,2029,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AR$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AV$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BK$1)","v":0},null,2029,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,95.38,664,306,320,95.38,null,2029,1297,1967,670,2611,1363.38,639,979,821.38,169.2,855.2,727,637,1651,14387.160000000002]
[24,2030,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AR$1)","v":117.63},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AV$1)","v":117.63},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BK$1)","v":0},null,2030,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,117.63,664,306,320,117.63,null,2030,1297,1967,670,2611,1385.63,639,979,843.63,169.2,855.2,727,637,1651,14431.660000000002]
[25,2031,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AR$1)","v":117.63},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AV$1)","v":117.63},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BK$1)","v":0},null,2031,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,117.63,664,306,320,117.63,null,2031,1297,1967,670,2611,1385.63,639,979,843.63,169.2,855.2,727,637,1651,14431.660000000002]
[26,2040,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AJ$1)","v":60.87},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AM$1)","v":60.87},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AR$1)","v":321},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AV$1)","v":321},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AW$1)","v":535.30999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AY$1)","v":535.30999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BA$1)","v":145.75},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BB$1)","v":145.75},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BD$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BE$1)","v":325.29000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BF$1)","v":325.29000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BK$1)","v":0},null,2040,982,965,245.75,327,1546.6,169.2,982,965,245.75,327,1546.6,169.2,667,338,303,334,667,338,303,334,286,341,329,310,286,341,329,310,60.87,0,60.87,0,664,306,320,321,664,306,320,321,null,2040,1297,2296,670,2611,1589,639,1308,1192.75,230.07,1715.8,872.75,637,2572.4699999999998,17630.84]
[27,2050,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AJ$1)","v":184.86},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AM$1)","v":184.86},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AR$1)","v":321},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AV$1)","v":321},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AW$1)","v":535.30999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AY$1)","v":535.30999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BA$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BB$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BD$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BE$1)","v":325.29000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BF$1)","v":325.29000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BK$1)","v":0},null,2050,982,965,429,327,1546.6,169.2,982,965,429,327,1546.6,169.2,667,338,303,334,667,338,303,334,286,341,329,310,286,341,329,310,184.86,0,184.86,0,664,306,320,321,664,306,320,321,null,2050,1297,2296,670,2611,1589,639,1308,1376,354.06,1715.8,1056,637,2696.46,{"$f":"SUM(DD86:DP86)","v":18245.32}]
[]
[null,null,"TransmissionInvestment",{"$f":"VLOOKUP(C88,RawAll!$A$1:$B$200,2,FALSE)","v":147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Exports"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$88+2,C$1)","v":"ELEXGHwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,D$1)","v":"ELEXGHwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,E$1)","v":"ELEXSEwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,F$1)","v":"ELEXCIwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,G$1)","v":"ELEXNGwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,H$1)","v":"ELEXNGwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,I$1)","v":"ELEXCIwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,J$1)","v":"ELEXTBwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,K$1)","v":"ELEXMAwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,L$1)","v":"ELEXBUwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,M$1)","v":"ELEXTBwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,N$1)","v":"ELEXNIwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,O$1)","v":"ELNCDorGHwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,P$1)","v":"ELNCDorCIwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,Q$1)","v":"ELNCDorTBwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,R$1)","v":"ELNCDorGHwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,S$1)","v":"ELNCCLSGCIwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,T$1)","v":"ELNCCLSGLIwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,U$1)","v":"ELNCCLSGLIwSIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,V$1)","v":"ELNCCLSGSIwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,W$1)","v":"ELNCCLSGLIwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,X$1)","v":"ELNCCLSGGUwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,Y$1)","v":"ELNCCLSGSIwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,Z$1)","v":"ELNCCLSGGUwSIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AA$1)","v":"ELNCOMVGSEwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AB$1)","v":"ELNCOMVGSEwGAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AC$1)","v":"ELNCOMVGGAwGBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AD$1)","v":"ELNCOMVGGBwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AE$1)","v":"ELNCOMVGGUwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AF$1)","v":"ELNCOMVGGAwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AG$1)","v":"ELNCOMVGGBwGAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AH$1)","v":"ELNCOMVGGUwGBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AI$1)","v":"ELNUCoNNGwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AJ$1)","v":"ELNUCoNNIwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AK$1)","v":"ELNUCoNNIwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AL$1)","v":"ELNUCoNNIwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AM$1)","v":"ELNUCoNTBwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AN$1)","v":"ELNUCoNBUwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AO$1)","v":"ELNChubGHwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AP$1)","v":"ELNChubBUwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AQ$1)","v":"ELNChubMAwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AR$1)","v":"ELNUhubGUwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AS$1)","v":"ELNChubBUwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AT$1)","v":"ELNChubMAwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AU$1)","v":"ELNChubCIwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AV$1)","v":"ELNUhubMAwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AW$1)","v":"ELNUDmeNGwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AX$1)","v":"ELNUDMeTBwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AY$1)","v":"ELNUDMeTBwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AZ$1)","v":"ELNUDMeGHwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BA$1)","v":"ELNUOMVGMAwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BB$1)","v":"ELNUOMVSSEwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BC$1)","v":"ELNULICILIwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BD$1)","v":"ELNULICICIwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BE$1)","v":"ELNUNGTBNGwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BF$1)","v":"ELNUNGTBTBwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BG$1)","v":"ELNUIngDRcNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw","Total",null,{"$f":"DD$2","v":"BUw"},{"$f":"DE$2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
[{"$f":"A63","v":4},{"$f":"B63","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BK$1)","v":0},null,{"$f":"BM63","v":2010},{"$f":"BN36-BN9","v":0},{"$f":"BO36-BO9","v":0},1.240000000000002,3.1400000000000006,5.7199999999999989,1.7999999999999972,0,0,5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN90:DA90)","v":11.95},{"$f":"DC63","v":2010},{"$f":"DD36-DD9","v":-87.14},{"$f":"DE36-DE9","v":90.28},0,0,0,0,0,-20.45,-67,297.64,21.740000000000002,{"$f":"DO36-DO9","v":0},-223.12]
[{"$f":"A64","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BK$1)","v":0},null,{"$f":"BM64","v":2011},{"$f":"BN37-BN10","v":0},0,0,0,14.559999999999945,1.8399999999999892,3.8800000000000097,7.9399999999999977,0.16000000000000014,1.2299999999999969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN91:DA91)","v":29.609999999999939},{"$f":"DC64","v":2011},{"$f":"DD37-DD10","v":35.369999999999997},93.940000000000012,0,-433.67,0,0,0,2.96,-68.510000000000005,652.9,-2.8,{"$f":"DO37-DO10","v":0},-250.57999999999998]
[{"$f":"A65","v":6},2012,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AQ$1)","v":137.06},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BK$1)","v":0},null,2012,0,0,0,1.4799999999999969,15.299999999999955,2.019999999999996,0.40999999999999837,7.9399999999999977,0.8100000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.959999999999944,2012,-40.82,55.839999999999996,0,-322.60000000000002,0,0,0,14.93,-74.900000000000006,688.94999999999993,-14.12,{"$f":"DO38-DO11","v":0},-279.32]
[{"$f":"A66","v":7},2013,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,O$1)","v":90},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AO$1)","v":66.959999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BK$1)","v":0},null,2013,0.19000000000000039,0,0,1.4000000000000057,17.57000000000005,2.1800000000000068,0,12.399999999999977,2.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7600000000000051,0,0,0,0,0,4.5600000000000023,0,42.310000000000045,2013,-107.56,140.54,0,-407.09000000000003,0,0,0,-60.399999999999991,-81.11,785.9,-38.950000000000003,{"$f":"DO39-DO12","v":0},-189.01999999999998]
[{"$f":"A67","v":8},2014,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BK$1)","v":0},null,2014,0,0,0,0.26999999999999957,15.310000000000059,1.1799999999999997,0,7.3199999999999932,5.460000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.539999999999992,0,0,0,0,0,10.449999999999989,0,42.530000000000044,2014,-106.52,250.70999999999998,0,-184.06,0,0,0,-132.66,-43.89,657.29000000000008,-94.38,{"$f":"DO40-DO13","v":0},-303.95999999999998]
[{"$f":"A68","v":9},2015,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,S$1)","v":59.79},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,T$1)","v":59.79},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,U$1)","v":247.13},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,V$1)","v":81.13},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AO$1)","v":66.959999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AP$1)","v":175.61},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BK$1)","v":0},null,2015,0,4.4200000000000159,0,0,0,2.4099999999999966,0,0,5.6499999999999915,0,5.4499999999999886,0,2.5999999999999943,2.0699999999999932,0,0,0,0,0,3.9999999999999813E-2,0,0,0,0,0,0,0,0,0,0,0,0,2.9799999999999898,0,0,0,0,0,10.319999999999993,0,35.939999999999962,2015,-115.98,343.79,0,295.52,-79.070000000000007,0,-18.460000000000008,-126.15000000000002,-89.41,-120.64000000000001,-97.81,{"$f":"DO41-DO14","v":-1.62},45.77000000000001]
[{"$f":"A69","v":10},2016,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AR$1)","v":34.92},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BK$1)","v":0},null,2016,0,12.920000000000073,1.4200000000000017,4.519999999999996,0,2.2999999999999972,9.6400000000000432,0,0,0,12.900000000000034,0,8.6499999999999773,6.4699999999999704,0,0,0,0,0,2.0799999999999983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY42-CY15","v":0},12.270000000000039,4.0499999999999972,77.220000000000127,2016,-125.39,1079.1300000000001,0,208.46000000000009,-263.83999999999997,0,-78.53000000000003,-198.89,-85.78,-415.09000000000003,26.05,{"$f":"DO42-DO15","v":-80.97},12.07000000000005]
[{"$f":"A70","v":11},2017,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,P$1)","v":90},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AA$1)","v":289.52},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AB$1)","v":36.25},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AC$1)","v":90.57},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AD$1)","v":181.35},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BK$1)","v":0},null,2017,0,16.269999999999982,0,4.8699999999999761,0,2.5100000000000051,10.92999999999995,0,0,0,15.969999999999914,0,8.6499999999999773,8.6499999999999773,1.5400000000000027,0,{"$f":"CD43-CD16","v":0},0,0,1.1599999999999966,0,0.60999999999999943,0.12000000000000011,0,0,0,0,3.9999999999999925E-2,0,0,0,0,0,0,0,0,0,0,11.450000000000017,2.3700000000000045,85.139999999999816,2017,-135.33000000000001,1298.57,-19.899999999999999,115.49000000000001,-345.24,-4.6900000000000004,31.25,-197.10999999999999,-93.3,-526.77,24.59,{"$f":"DO43-DO16","v":-66.38},3.9599999999999227]
[{"$f":"A71","v":12},2018,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BK$1)","v":0},null,2018,0,14.550000000000068,0,5.2699999999999818,0,0.88000000000000256,11.539999999999964,0,0.14999999999999991,0,13.190000000000055,0,8.6499999999999773,8.6499999999999773,1.4699999999999989,0,0,0,0,0.66000000000000014,0,0.58000000000000185,0,0,0,0,0,0.54000000000000092,0,0,0,0,0,0,0,0,0,0,7.2599999999999909,2.1499999999999986,75.54000000000002,2018,-146.12,1242.5999999999999,-22.33,16.730000000000018,-352.1,-8.51,30.189999999999998,-106.21000000000001,-32.9,-480.85,20.23,{"$f":"DO44-DO17","v":-45.6},-39.589999999999918]
[{"$f":"A72","v":13},2019,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BK$1)","v":0},null,2019,0,0,0,5.6700000000000159,11.729999999999961,1.1000000000000014,6.9000000000000341,0,5.6499999999999915,0,0,0,8.6499999999999773,8.6499999999999773,1.4200000000000017,0,0,0,0,3.3100000000000023,6.3599999999999994,0.92000000000000171,0.35000000000000142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.28000000000003,4.0499999999999972,79.039999999999992,2019,-157.41,1185.56,-23.92,-337.71,-360.88,-11.62,29.519999999999982,-115.54000000000002,-40.86,511.34999999999997,6.6599999999999966,{"$f":"DO45-DO18","v":-148.44999999999999},-457.66]
[{"$f":"A73","v":14},2020,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BK$1)","v":0},null,2020,0,0,0,5.8600000000000136,16.980000000000018,1.3100000000000023,6.0600000000000023,4.1100000000000136,3.5800000000000054,0,0,0,8.6499999999999773,8.0399999999999636,0,0,0,0,0,5.8899999999999864,0,1.1400000000000006,0.51999999999999957,0,0,0,0,2.4100000000000037,0,0,0,0,0,0,0,0,0,0,13.259999999999991,4.0499999999999972,81.859999999999971,2020,-162.44,1125.46,-26.46,-457.08,-131.80000000000001,-56.03,-15.600000000000023,-130.63,-48.87,729.21999999999991,-16.329999999999998,{"$f":"DO46-DO19","v":-229.71},-497.86999999999995]
[{"$f":"A74","v":15},2021,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BK$1)","v":0},null,2021,0,0,0,5.8700000000000045,17.57000000000005,1.5300000000000011,8.839999999999975,3.6700000000000159,3.5400000000000063,0,0,0,5.8599999999999852,5.2800000000000011,0,0,0,0,0,5.8699999999999761,0,0.69999999999999929,0,0,0,0,4.0000000000000036E-2,3.5799999999999983,0,0,0,0,0,0,0,0,0,0,9.5099999999999909,0,71.860000000000014,2021,-162.69999999999999,1066.1200000000001,-28.6,-576.25,89.580000000000013,-55.68,-17.02000000000001,-146.81,-56.96,761.1,-33.459999999999994,{"$f":"DO47-DO20","v":-229.05},-538.41]
[{"$f":"A75","v":16},2022,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BK$1)","v":0},null,2022,0,0,0,5.8799999999999955,17.57000000000005,1.7700000000000102,12.190000000000055,2.5700000000000074,2.7199999999999989,0,0,0,0.24000000000000021,0,0,0,0,0,0,5.3400000000000034,0,0,0,0,9.999999999999995E-3,0,0.92000000000000171,5.519999999999996,0,0,0,0,0,0,0,0.26000000000000068,0,0,9.3299999999999841,0,64.320000000000107,2022,-162.87,1003.9300000000001,-30.83,-696.96,313.51,-56.3,-9.48,-163.99,-65.739999999999995,770.12,-47.160000000000004,{"$f":"DO48-DO21","v":-208.17},-581.74]
[{"$f":"A76","v":17},2023,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BK$1)","v":0},null,2023,0,0,0,6.0499999999999829,17.57000000000005,2.0100000000000051,11.769999999999982,1.4299999999999997,3.3500000000000014,0,0,0,0.51000000000000156,0,0,0,0,0,0,7.1000000000000227,0,0,0,0,1.6799999999999997,0,1,8.0099999999999909,0,0,0,0,0,0,0,4.0499999999999972,0,{"$f":"CY49-CY22","v":0},6.6500000000000057,0,71.180000000000035,2023,-167.96,937.91,-33.43,-632.76,536.49,-93.38,-19.989999999999998,-181.47999999999996,-74.739999999999995,779.36,-74.260000000000005,{"$f":"DO49-DO22","v":-276.88},-627.69999999999993]
[{"$f":"A77","v":18},2024,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BK$1)","v":0},null,2024,0,0,0,5.4000000000000057,17.57000000000005,2.25,10.979999999999905,0.85000000000000142,3.7400000000000091,0,0,0,0.62000000000000099,0,0,0,{"$f":"CD50-CD23","v":0.12000000000000011},6.0000000000000053E-2,0,7.17999999999995,0,0,0,0,3.3000000000000007,0,1.0600000000000023,5.9499999999999886,0,0,0,0,0,0,0,4.0499999999999972,0,0,7.1599999999999966,0,70.289999999999907,2024,-149.65,890.6099999999999,-35.619999999999997,-571.63,524.41999999999996,-58.190000000000005,-21.78,-185.41999999999996,-83.63,788.49,-96.57,{"$f":"DO50-DO23","v":-279.85000000000002},-650.89]
[{"$f":"A78","v":19},2025,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BK$1)","v":0},null,2025,0,0,0,5.3700000000000045,17.57000000000005,2.0900000000000034,8.4699999999999704,2.3000000000000114,5.5200000000000102,0,0,0,0.61999999999999744,0,0,0,0.26999999999999957,0.23000000000000043,0,5.6800000000000068,0,0,0,0,2.8999999999999986,0,2.1600000000000108,10.599999999999994,0,0,0,0,0,0,0,2.5499999999999972,0,0,9.7199999999999989,0,76.050000000000068,2025,-149.03,818.05000000000007,-72.459999999999994,-504.61,509.09000000000003,-94.460000000000008,-22.259999999999998,-174.85,-77.97,782.67000000000007,-123.59,{"$f":"DO51-DO24","v":-221.41},-593.12]
[{"$f":"A79","v":20},2026,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BK$1)","v":0},null,2026,0,0,2.0000000000000018E-2,5.5,15.620000000000005,1.5,12.300000000000068,0.94000000000000483,0,0,0,0,0.30000000000000071,0,0,0,0.41000000000000014,0.73999999999999844,0,1.3599999999999994,0,0,0,0,15.740000000000009,0,2.2199999999999989,10.569999999999993,0,0,0,0,0,0,0,4.0499999999999972,0,0,4.3199999999999932,0,75.59000000000006,2026,-152.56,869.57,-74.59,-639.52,529.43000000000006,-91.78,-24.07,-191.41,-55.86,682.5,-151.19999999999999,{"$f":"DO52-DO25","v":-53.21},-571.71]
[{"$f":"A80","v":21},2027,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BK$1)","v":0},null,2027,{"$f":"BN53-BN26","v":0},0,0,4.8400000000000034,14.699999999999932,0.53000000000000114,12.25,0.20000000000000018,0,0,0,0,0,0,0,0,0.57999999999999829,1.2600000000000051,0,1.4299999999999997,0,0,0,0,18.669999999999987,0,0.98999999999999488,6.7099999999999937,0,0,0,0,0,0,0,4.0499999999999972,0,0,5.0700000000000074,0,71.27999999999993,2027,{"$f":"DD53-DD26","v":-134.13},847.18000000000006,-33.04,-608.37,518.56999999999994,-72.78,-25.939999999999998,-207.68,-19.68,607.88,-180.13,{"$f":"DO53-DO26","v":-55.55},-565.05000000000007]
[{"$f":"A81","v":22},2028,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BK$1)","v":0},null,2028,0,0,0,4.0700000000000074,14.539999999999964,0.69999999999999929,16.539999999999964,0.23000000000000043,0,0,0,0,0,0,0,0,0.43999999999999773,1.1600000000000037,0,1.480000000000004,0,0,0,0,16.060000000000002,7.0000000000000284E-2,0.9599999999999973,7.6899999999999977,0,0,0,0,0,0,0,4.0499999999999972,0,0,5.8700000000000045,0,73.859999999999943,2028,-112.72,1008.28,-28.98,-764.42,506.02000000000004,-89.75,-27.94,-225.39,-26.17,608.5,-157.72,{"$f":"DO54-DO27","v":-57.9},-557.95000000000005]
[{"$f":"A82","v":23},2029,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BK$1)","v":0},null,2029,0,2.1400000000000006,0,3.230000000000004,12.300000000000011,0.89000000000000057,14.659999999999968,0.38999999999999879,0,0,0,0,0,0,0,0,0.60000000000000142,1.3900000000000006,9.999999999999995E-3,1.5799999999999983,0,0,0,0,11.060000000000002,0.16000000000000014,1.8800000000000026,9.4199999999999875,0,0,0,0,0,0,0,4.0499999999999972,0,0,6.7199999999999989,0,70.479999999999961,2029,-89.47,935.38999999999987,-56.41,-624.95000000000005,494.56,-85.27,-30.229999999999997,-244.47000000000003,-32.96,525.51,-112.92999999999999,{"$f":"DO55-DO28","v":-61.15},-547.14]
[{"$f":"A83","v":24},2030,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AR$1)","v":8.14},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BK$1)","v":0},null,{"$f":"BM83","v":2030},0,0,0.20000000000000018,3.1099999999999994,13.25,0.41000000000000014,19.25,0.49999999999999645,9.000000000000008E-2,0,0,0,0,0,0,0,0.64000000000000057,1.4799999999999969,9.9999999999999811E-3,1.5700000000000003,0,0.21999999999999886,0,0,9.2600000000000051,0.20000000000000018,1.5799999999999983,8.460000000000008,0,0,0,0,0,0,0,5,0.78999999999999915,{"$f":"CY56-CY29","v":0},1.6700000000000017,0,67.690000000000012,2030,-55.040000000000006,964.49999999999989,-53.36,-891.83000000000015,486.2,-80.62,-32.230000000000004,-156.00000000000003,-15.28,545.74,-86.02,{"$f":"DO56-DO29","v":-61.22},-497.15]
[{"$f":"A84","v":25},2031,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BK$1)","v":0},null,2031,0,0.29999999999999893,1.1899999999999977,3.230000000000004,12.590000000000032,0.46999999999999886,16.719999999999914,0.64999999999999858,0.12999999999999989,0,0,0,0,0,0,0,{"$f":"CD57-CD30","v":0.60000000000000142},1.5300000000000011,3.999999999999998E-2,1.8100000000000023,0,0,0.51999999999999957,0,9.4399999999999977,0.22000000000000064,1.5399999999999991,6.8999999999999915,0,0,0,0,0,0,0,5,2.1500000000000057,0,1.0599999999999987,0,66.089999999999947,2031,-3.4499999999999886,871.69,-24.509999999999998,-858.10000000000014,472.82,-74.570000000000022,-36.089999999999996,-158.89999999999998,-17.510000000000002,521.64,-80.040000000000006,{"$f":"DO57-DO30","v":-69.98},-476.90999999999997]
[{"$f":"A85","v":26},2040,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AJ$1)","v":1.64},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AR$1)","v":7.84},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AW$1)","v":14.35},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BA$1)","v":4.5999999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BC$1)","v":10.38},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BE$1)","v":10.26},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BK$1)","v":0},null,2040,0,0,5.960000000000008,3.6800000000000068,33.759999999999991,1.8500000000000085,12.909999999999968,14.909999999999968,0.64000000000000057,0,0,0,1.0300000000000011,0,0,0,8.3100000000000023,4.3300000000000125,6.5300000000000011,0.48000000000000043,4.0600000000000023,0,1.8100000000000023,4.5099999999999909,12.150000000000006,0.73000000000000043,2.269999999999996,7.789999999999992,2.0100000000000051,0,0,0,0.24000000000000021,0,0.63000000000000078,6.8600000000000136,6.3299999999999841,1.0500000000000007,0.28000000000000025,4.25,{"$f":"SUM(BN112:DA112)","v":149.35999999999999},2040,126.30999999999999,397.46999999999991,15.480000000000004,-1366,410.90999999999997,-30.120000000000005,12.060000000000002,-156.35999999999996,-14.689999999999991,1233.9799999999998,28.690000000000026,{"$f":"DO58-DO31","v":77.02000000000001},-585.3900000000001]
[{"$f":"A86","v":27},2050,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AJ$1)","v":3.18},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BA$1)","v":5.49},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BK$1)","v":0},null,2050,0,0,8.5900000000000318,3.4500000000000028,33.230000000000018,2.0400000000000063,11.379999999999882,12.680000000000007,4.6700000000000159,5.9099999999999966,0,0.64000000000000057,0,0,0,0,7.4800000000000182,4.7599999999999909,6.1700000000000017,1.6099999999999923,7.2399999999999949,3.0000000000000027E-2,2.1599999999999966,7.5500000000000114,10.719999999999999,0.71999999999999886,2.1900000000000119,7.0300000000000011,4.5899999999999892,0,1.9499999999999957,0,4.6599999999999966,2.7299999999999969,8.1500000000000057,6.3100000000000023,11.939999999999998,1.1799999999999997,4.2000000000000028,0.85999999999999943,{"$f":"SUM(BN113:DA113)","v":186.82},2050,395.78999999999996,111.55000000000007,29.22,-1295.46,431.36000000000007,18.980000000000018,9.7699999999999818,-154.89000000000004,22,1207.4100000000001,62.78000000000003,27.96,-679.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues",{"$f":"LEFT(BN117,3)","v":"GHw"},{"$f":"LEFT(BO117,3)","v":"GHw"},"SEw","CIw","NGw","NGw","CIw","TBw","MAw","BUw","TBw","NIw","CIw","LIw","LIw","SIw","LIw","GUw","SIw","GUw","SEw","SEw","GAw","GBw","GUw","GAw","GBw","GUw","NIw","NIw","TBw","BUw","GHw","BUw","MAw","GUw","BUw","MAw","CIw","MAw",{"$f":"LEFT(DB117,3)","v":"DRc"},null,{"$f":"DD89","v":"BUw"},{"$f":"DE89","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw",{"$f":"DO89","v":"SIw"},"TBw","Total"]
[null,"MW","TransmissionNewCap",{"$f":"VLOOKUP(C116,RawAll!$A$1:$B$200,2,FALSE)","v":180},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import Costs",{"$f":"RIGHT(BN117,3)","v":"CIw"},{"$f":"RIGHT(BO117,3)","v":"TBw"},"MAw","BUw","TBw","NIw","GHw","GHw","SEw","CIw","NGw","NGw","LIw","GUw","SIw","GUw","CIw","LIw","LIw","SIw","GUw","GAw","GBw","GUw","SEw","SEw","GAw","GBw","TBw","BUw","NIw","NIw","BUw","MAw","CIw","MAw","GHw","BUw","MAw","GUw","NGw",{"$f":"DC90","v":2010},{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C90:$BK90)+SUMIF($C$3:$BK$3,DD$2,$C90:$BK90))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD116:DP116)","v":0}]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$116+2,C$1)","v":"ELNCDorGHwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,D$1)","v":"ELNCDorCIwGHwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,E$1)","v":"ELNCCLSGCIwLIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,F$1)","v":"ELNCCLSGLIwGUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,G$1)","v":"ELNCCLSGLIwSIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,H$1)","v":"ELNCCLSGSIwGUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,I$1)","v":"ELNCOMVGSEwGUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,J$1)","v":"ELNCOMVGSEwGAwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,K$1)","v":"ELNCOMVGGUwSEwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,L$1)","v":"ELNCOMVGGAwSEwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,M$1)","v":"ELNUCoNNGwNIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,N$1)","v":"ELNUCoNNIwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,O$1)","v":"ELNUCoNNIwBUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,P$1)","v":"ELNChubGHwBUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,Q$1)","v":"ELNChubBUwMAwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,R$1)","v":"ELNChubMAwCIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,S$1)","v":"ELNUhubGUwMAwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,T$1)","v":"ELNUDmeNGwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,U$1)","v":"ELNUDMeTBwGHwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,V$1)","v":"ELNUOMVGMAwSEwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,W$1)","v":"ELNULICILIwCIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,X$1)","v":"ELNUNGTBNGwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,Y$1)","v":"ELNUIngDRcNGwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN35","v":"GHwCIw"},{"$f":"BO35","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",{"$f":"DB8","v":"DRcNGw"},{"$f":"DC91","v":2011},{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C91:$BK91)+SUMIF($C$3:$BK$3,DD$2,$C91:$BK91))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD117:DP117)","v":0}]
[{"$f":"A90","v":4},{"$f":"B90","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BN36*OFFSET(INDIRECT(\"Raw\"&LEFT(BN$117;3)&\"!j16\");$BL118;0)/1000",null,null,0,{"$f":"BM90","v":2010},{"$f":"BN36*OFFSET(INDIRECT(\"Raw\"&LEFT(BN$117,3)&\"!j16\"),$BL118,0)/1000","v":0},{"$f":"BO36*OFFSET(INDIRECT(\"Raw\"&LEFT(BO$117,3)&\"!j16\"),$BL118,0)/1000","v":0},25.288319918132526,79.006388943610219,198.66811778884204,59.728921971125374,0,0,0.80742219351652456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB9*$DB$143/1000","v":0},2012,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C92:$BK92)+SUMIF($C$3:$BK$3,DD$2,$C92:$BK92))/2","v":0},68.53,0,0,0,0,0,68.53,0,0,0,0,0,137.06]
[{"$f":"A91","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL118+1","v":1},{"$f":"BM91","v":2011},{"$f":"BN37*OFFSET(INDIRECT(\"Raw\"&LEFT(BN$117,3)&\"!j16\"),$BL119,0)/1000","v":0},0,0,0,571.98265706662085,69.073864774932247,114.42044788957918,1137.6274088997425,3.1273189402254609,53.360620526562101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB10*$DB$143/1000","v":0},2013,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C93:$BK93)+SUMIF($C$3:$BK$3,DD$2,$C93:$BK93))/2","v":33.479999999999997},0,0,78.47999999999999,0,0,0,0,0,0,0,0,45,156.95999999999998]
[{"$f":"A92","v":6},2012,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,R$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL119+1","v":2},2012,0,0,0,39.721230390403726,642.97447440052429,80.809105061660915,12.714549869646961,1787.5648667261282,15.144058123569778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2014,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C94:$BK94)+SUMIF($C$3:$BK$3,DD$2,$C94:$BK94))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A93","v":7},2013,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,C$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,P$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2013,4.6139600887007166,0,0,33.724172080331655,754.7637286089348,89.472496770382136,0,821.42200915461092,25.850478186680963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52.430687017642711,0,0,0,0,0,88.661666865973459,0,0,2015,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C95:$BK95)+SUMIF($C$3:$BK$3,DD$2,$C95:$BK95))/2","v":121.285},29.895,0,33.479999999999997,70.459999999999994,0,183.35500000000002,87.805000000000007,0,0,0,164.13,0,690.41]
[{"$f":"A94","v":8},2014,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2014,0,0,0,5.9438203766110771,662.4438014848995,48.767342022352125,0,699.30965910420514,67.698451794945669,0,0,0,0,{"$f":"CA40*OFFSET(INDIRECT(\"Raw\"&LEFT(CA$117,3)&\"!j16\"),$BL122,0)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76.098820233304394,0,0,0,0,0,186.08906707444089,0,0,2016,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C96:$BK96)+SUMIF($C$3:$BK$3,DD$2,$C96:$BK96))/2","v":0},0,0,0,17.46,0,0,17.46,0,0,0,0,0,34.92]
[{"$f":"A95","v":9},2015,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,E$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,F$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,G$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,H$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,P$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,Q$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2015,0,136.44035795965135,0,0,0,96.153407084170425,0,0,69.284588222694225,0,262.35271670584837,0,77.754067600440223,78.091089867987264,0,0,0,0,0,1.8019198939319288,0,0,0,0,0,0,0,0,0,0,0,0,91.928777655641838,0,0,0,0,0,179.62192797394206,0,0,2017,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C97:$BK97)+SUMIF($C$3:$BK$3,DD$2,$C97:$BK97))/2","v":0},45,63.41,45,235.435,135.95999999999998,0,0,0,0,162.88499999999999,0,0,687.69]
[{"$f":"A96","v":10},2016,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,S$1)","v":95.38},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2016,0,403.77590693807707,22.063762963327907,95.698816201803595,0,89.432280541681891,234.32987017006948,0,0,0,623.01683690489756,0,254.71310659762625,255.84441402012988,0,0,0,0,0,90.874531944619847,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY42*OFFSET(INDIRECT(\"Raw\"&LEFT(CY$117,3)&\"!j16\"),$BL124,0)/1000","v":0},210.20442770521637,69.015715178388149,0,2018,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C98:$BK98)+SUMIF($C$3:$BK$3,DD$2,$C98:$BK98))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A97","v":11},2017,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,D$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,I$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,J$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,K$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,L$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2017,0,513.82872088965223,0,104.8148525400391,0,85.834422219460023,408.41907234396115,0,5.2076312898933753E-2,0,769.58879499236866,0,258.50093839350444,263.81992704218032,17.243631174345015,0,0,0,0,47.371364949913954,0,21.451122485057937,4.4871908499713626,0,0,0,0,0.71342417093243893,0,0,0,0,0,0,0,0,0,0,199.08841106570907,42.903442355450132,0,2019,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C99:$BK99)+SUMIF($C$3:$BK$3,DD$2,$C99:$BK99))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A99","v":13},2019,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2019,0,0,0,124.30937403684251,394.66072519005525,35.279754636815269,262.68244657123063,0,66.719745085763719,0,0,0,263.56666826538526,265.50507942808167,16.025366595320779,0,0,0,0,96.937847930834522,58.7513631547816,31.963311819797685,13.184904780947905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253.14657295582168,63.727481242752468,0,2021,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C101:$BK101)+SUMIF($C$3:$BK$3,DD$2,$C101:$BK101))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A100","v":14},2020,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2020,0,0,0,129.46721209826748,561.21331338640948,41.47279109585596,233.13329351456295,476.99626779967292,42.467582687969674,0,0,0,265.98857948436091,243.97692135624339,0,0,0,0,0,156.34920417679777,0,39.781099173000143,20.163599415282722,0,0,0,0,27.108934595170584,0,0,0,0,0,0,0,0,0,0,237.18731732774097,63.953772039395957,0,2022,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C102:$BK102)+SUMIF($C$3:$BK$3,DD$2,$C102:$BK102))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A103","v":17},2023,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2023,0,0,0,139.56794397853366,568.18481901062421,62.065989466511155,472.11357499364692,172.37550318830139,39.406564208182161,0,0,0,16.442404755818291,0,0,0,0,0,0,{"$f":"CG49*OFFSET(INDIRECT(\"Raw\"&LEFT(CG$117,3)&\"!j16\"),$BL131,0)/1000","v":171.38278894693653},0,0,0,0,10.78459905092526,0,45.888838225538457,81.96778081122936,0,0,0,0,0,0,0,59.638168898289543,0,0,124.14416624905145,0,0,2025,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C105:$BK105)+SUMIF($C$3:$BK$3,DD$2,$C105:$BK105))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A106","v":20},2026,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2026,0,0,0.4298936618411508,129.94554502138982,500.61767710646399,45.934398628829989,505.56758769393701,51.341663922084933,0,0,0,0,9.8490929353172874,0,0,0,12.518817485874944,17.760393182285018,0,32.909495957802832,0,0,0,0,100.97190595959188,0,97.304378822217203,108.04590976360556,0,0,0,0,0,0,0,59.595315934580832,0,0,82.615638486647256,0,0,2028,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C108:$BK108)+SUMIF($C$3:$BK$3,DD$2,$C108:$BK108))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A108","v":22},2028,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,0,0,95.972932284868705,471.3555752174193,21.775569186754566,634.43704401517994,10.751709016520667,0,0,0,0,0,0,0,0,13.483860876580165,28.056825331547774,0,35.759053191399587,0,0,0,0,102.90513656696466,3.3532341019937091,40.224977114057154,78.497685811703192,0,0,0,0,0,0,0,59.51009828855014,0,0,112.16153375769953,0,0,2030,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C110:$BK110)+SUMIF($C$3:$BK$3,DD$2,$C110:$BK110))/2","v":0},0,0,0,4.07,0,0,4.07,0,0,0,0,0,8.14]
[{"$f":"A109","v":23},2029,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,75.03332446680227,0.13221947710402471,76.747549456891505,400.5506976739523,27.577271114720105,587.75210690869915,17.332459305353318,0,0,0,0,0,0,0,0,18.627062983088699,33.486186619378664,5.0809325797004368E-2,37.807373174503368,0,0,0,0,70.800053808477813,7.9762581837366451,76.584799491622945,96.077189646254652,0,0,0,0,0,0,0,59.473489606883518,0,0,129.37798871228085,0,0,2031,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C111:$BK111)+SUMIF($C$3:$BK$3,DD$2,$C111:$BK111))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A112","v":26},2040,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,N$1)","v":6.41},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,S$1)","v":21.41},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,T$1)","v":56.35},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,V$1)","v":15.34},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,W$1)","v":34.630000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,X$1)","v":34.24},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,0,0,83.257222990169367,75.768404472772417,819.85312104376374,49.992247471689957,401.05568062907491,434.34831240053131,12.531520172436581,0,0,0,29.35095033431282,0,0,0,208.91087272797336,103.94980561701594,44.52377954607195,11.676586369141523,23.627788020504099,0,38.669055473773945,55.795856974110428,77.496070396531465,18.080329084718969,57.118068300676811,79.16929463740999,40.931078468023863,0,0,0,7.8592528910173458,0,8.2920853896204125,100.36946557470598,147.60251333966195,9.3165682944131056,4.7391046637353869,58.678531900474276,0]
[{"$f":"A113","v":27},2050,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,N$1)","v":12.4},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,V$1)","v":18.32},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2050,0,0,128.13911525575676,61.777887255292832,632.09760729536242,42.741665944254279,332.70011899196311,381.8743552527643,55.216563752948822,63.473794335509375,0,11.380443509651071,0,0,0,0,141.35375941433523,102.53808160390282,34.679859314287036,34.828119625701255,39.734058396877245,0.54663337963257475,30.359060075933137,48.963847766573423,61.526083772214051,11.830534757668588,28.870030774897469,64.210975966269658,57.80091869283909,0,39.579258439988074,0,151.19284290321806,15.989981417381765,76.547483687923346,82.854263530615626,178.61213106169845,7.4440227782159409,60.972333080024171,8.4774662875561138,0,null,"Annualised Investment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,0,6.2835265430732719,0,0,0,0,0,6.2835265430732719,0,0,0,0,0,12.567053086146544,1.1667164674780709E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,3.0697864973309961,6.2835265430732719,0,7.1958436173995386,0,0,0,6.2835265430732719,0,0,0,0,4.1260571200685439,26.958740320945623,1.7435593504644076E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,14.190427337497956,9.024603823172141,0,10.265630114730534,8.0613987110316963,0,16.811848961114841,15.935291048495834,0,0,0,15.049105669263334,4.1260571200685439,93.464362785374874,3.504856650530986E-2]
[null,"From",{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(C117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Ghana"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(D117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Cote d'Ivoire"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(E117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Cote d'Ivoire"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(F117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Liberia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(G117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Liberia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(H117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Sierra Leone"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(I117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Senegal"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(J117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Senegal"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(K117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Guinea"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(L117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Gambia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(M117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Nigeria"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(N117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Niger"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(O117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Niger"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(P117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Ghana"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(Q117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Burkina"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(R117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Mali"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(S117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Guinea"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(T117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Nigeria"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(U117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Togo/Benin"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(V117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Mali"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(W117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Liberia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(X117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Nigeria"},"Central Africa",{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(Z117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AA117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AB117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AC117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AD117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AE117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AF117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AG117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AH117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AI117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AJ117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AK117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AL117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AM117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AN117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AO117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AP117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AQ117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AR117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AS117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AT117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.648471112439196,12.466193912100424,16.811848961114841,15.935291048495834,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,156.51876769426232,6.2244497170208274E-2]
[null,"Project",{"$f":"LEFT(RIGHT(C117,12),3)","v":"Dor"},{"$f":"LEFT(RIGHT(D117,12),3)","v":"Dor"},"LSG","LSG","LSG","LSG","MVG","MVG","MVG","MVG","CoN","CoN","CoN","hub","hub","hub","hub","Dme","DMe","MVG","ICI","GTB","Ing","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.648471112439196,12.466193912100424,16.811848961114841,15.935291048495834,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,156.51876769426232,6.0781863039451933E-2]
[{"$f":"A156+1","v":25},{"$f":"B90","v":2010},{"$f":"IF(AND(C$154<>B$154,C118<>0),1,IF(C$154<>B$154,0,IF(C118<>0,B155+1,B155)))","v":0},{"$f":"IF(AND(D$154<>C$154,D118<>0),1,IF(D$154<>C$154,0,IF(D118<>0,C155+1,C155)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.648471112439196,12.466193912100424,16.811848961114841,15.935291048495834,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,156.51876769426232,6.8878479351811225E-2]
[23,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.648471112439196,12.466193912100424,16.811848961114841,15.935291048495834,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,156.51876769426232,6.6540588162833703E-2]
[20,2015,0,0,1,2,3,4,0,0,0,0,0,0,0,1,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.648471112439196,12.466193912100424,16.811848961114841,15.935291048495834,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,156.51876769426232,7.5909970267356477E-2]
[17,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,30.02165005640984,12.466193912100424,16.811848961114841,16.308469992466478,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,157.26512558220364,7.230314543934184E-2]
[16,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,30.02165005640984,12.466193912100424,16.811848961114841,16.308469992466478,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,157.26512558220364,7.3419074323397393E-2]
[13,2022,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(M$154<>L$154,M130<>0),1,IF(M$154<>L$154,0,IF(M130<>0,L167+1,L167)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD142","v":"BUw"},{"$f":"DE142","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw",null,null,null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
[8,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C38:$BK38)*Sum!$N132/1000","v":58.696820992842177},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C38:$BK38)*Sum!$N132/1000","v":459.23671176314707},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C38:$BK38)*Sum!$N132/1000","v":106.73663051464351},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C38:$BK38)*Sum!$N132/1000","v":20.717341310239568},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C38:$BK38)*Sum!$N132/1000","v":849.27223054962644},1494.6597351304988,null,2012,0,500.2040217900078,0,1279.3088516513069,0,0,0,0,81.630862291258794,0,0,0,658.01251109460998,2519.1562468271836]
[7,2028,0,0,0,0,0,0,0,{"$f":"IF(AND(J$154<>I$154,J136<>0),1,IF(J$154<>I$154,0,IF(J136<>0,I173+1,I173)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C39:$BK39)*Sum!$N133/1000","v":154.0810403656084},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C39:$BK39)*Sum!$N133/1000","v":8.6141766606134045},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C39:$BK39)*Sum!$N133/1000","v":690.27526772172223},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C39:$BK39)*Sum!$N133/1000","v":147.73521717136009},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C39:$BK39)*Sum!$N133/1000","v":115.9086872475752},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C39:$BK39)*Sum!$N133/1000","v":57.335069211191005},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C39:$BK39)*Sum!$N133/1000","v":977.77167423482786},2151.7211326128981,null,2013,84.129480885480646,76.104447515391769,0,842.93539011916891,0,0,0,2.2660734826888063,90.447173613370396,0,7.9207059352988551,0,760.79359095522773,1864.5968625066271]
[5,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C41:$BK41)*Sum!$N135/1000","v":156.38209304474225},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C41:$BK41)*Sum!$N135/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C41:$BK41)*Sum!$N135/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C41:$BK41)*Sum!$N135/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C41:$BK41)*Sum!$N135/1000","v":108.84698473524428},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C41:$BK41)*Sum!$N135/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C41:$BK41)*Sum!$N135/1000","v":136.53197867877381},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C41:$BK41)*Sum!$N135/1000","v":315.40648608124587},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C41:$BK41)*Sum!$N135/1000","v":120.70447027041219},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C41:$BK41)*Sum!$N135/1000","v":286.45949811180049},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C41:$BK41)*Sum!$N135/1000","v":136.00614783464218},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C41:$BK41)*Sum!$N135/1000","v":2.1821980031462016},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C41:$BK41)*Sum!$N135/1000","v":232.10173459969482},1494.6215913597021,null,2015,91.999284563277584,0,0,0,78.951042141019443,0,80.320911263401086,166.37704905199925,97.236389000059447,257.10790649242267,69.330197845668451,3.104512588340552,137.3721865547881,981.79947950097653]
[2,2050,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C44:$BK44)*Sum!$N138/1000","v":175.21714743197094},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C44:$BK44)*Sum!$N138/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C44:$BK44)*Sum!$N138/1000","v":26.515786033862572},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C44:$BK44)*Sum!$N138/1000","v":667.54735533613768},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C44:$BK44)*Sum!$N138/1000","v":460.80292673601241},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C44:$BK44)*Sum!$N138/1000","v":10.474372047422797},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C44:$BK44)*Sum!$N138/1000","v":400.19045556214144},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C44:$BK44)*Sum!$N138/1000","v":195.21683240207767},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C44:$BK44)*Sum!$N138/1000","v":39.096606382535036},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C44:$BK44)*Sum!$N138/1000","v":610.89315514593386},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C44:$BK44)*Sum!$N138/1000","v":3.2754113695255818},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C44:$BK44)*Sum!$N138/1000","v":55.24218539486079},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C44:$BK44)*Sum!$N138/1000","v":673.55420516222875},3318.0264390047096,null,2018,111.0660706415407,0,23.564337284875442,442.84082892908418,292.60736333169694,9.3986450682863989,253.70492994467548,116.56911305292709,0.98470308378815874,671.06902900634282,0,38.094258097213441,486.72948047990701,2446.628758920338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C47:$BK47)*Sum!$N141/1000","v":190.40758651171038},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C47:$BK47)*Sum!$N141/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C47:$BK47)*Sum!$N141/1000","v":33.140882649662352},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C47:$BK47)*Sum!$N141/1000","v":665.03156335430151},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C47:$BK47)*Sum!$N141/1000","v":238.76345516310931},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C47:$BK47)*Sum!$N141/1000","v":68.631221192688628},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C47:$BK47)*Sum!$N141/1000","v":264.60746999011252},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C47:$BK47)*Sum!$N141/1000","v":249.81041604633009},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C47:$BK47)*Sum!$N141/1000","v":66.067151539834725},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C47:$BK47)*Sum!$N141/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C47:$BK47)*Sum!$N141/1000","v":73.239769291210195},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C47:$BK47)*Sum!$N141/1000","v":265.35297041781456},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C47:$BK47)*Sum!$N141/1000","v":793.63038713289927},2908.6828732896734,null,2021,127.87274332137154,0,22.582369967817833,766.20452261635,162.50847492498471,39.800162382506961,182.68942620949329,175.42703066159939,21.051293754327357,0,48.346974699094019,149.33127211519539,572.62289991203806,2268.4371705647786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C49:$BK49)*Sum!$N143/1000","v":196.50407493907107},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C49:$BK49)*Sum!$N143/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C49:$BK49)*Sum!$N143/1000","v":38.880726970589144},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C49:$BK49)*Sum!$N143/1000","v":729.46251507179113},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C49:$BK49)*Sum!$N143/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C49:$BK49)*Sum!$N143/1000","v":153.37729704169089},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C49:$BK49)*Sum!$N143/1000","v":23.150011701919187},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C49:$BK49)*Sum!$N143/1000","v":286.38258378569293},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C49:$BK49)*Sum!$N143/1000","v":86.671385274258412},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C49:$BK49)*Sum!$N143/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C49:$BK49)*Sum!$N143/1000","v":89.539728187569395},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C49:$BK49)*Sum!$N143/1000","v":320.68977185907369},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C49:$BK49)*Sum!$N143/1000","v":793.43559618953361},2718.0936910211894,null,2023,135.73784463783147,0,72.113327121605749,631.69635138716626,0,95.154951316414326,18.493785128705067,189.16656627313154,35.277100323161022,0,47.558508022056607,170.54050077751327,569.66314543912131,1965.4020804267066]
[{"$f":"A185+1","v":2},2011,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,{"$f":"IF(AA186<>\"\",Z185+1,Z185)","v":0},{"$f":"IF(OR(B186<ByProject!$J$34,B186>ByProject!$K$34),\"\",M186&N186&O186&P186&Q186&R186&S186&T186&U186)","v":""},null,null,null,null,null,{"$f":"AG185+1","v":2},{"$f":"IFERROR(VLOOKUP(AG186,$Z$185:$AA$208,2,FALSE),\"\")","v":"2017 Cote d'Ivoire to Ghana 655MW, "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C52:$BK52)*Sum!$N146/1000","v":179.17184465820154},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C52:$BK52)*Sum!$N146/1000","v":18.499838699366375},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C52:$BK52)*Sum!$N146/1000","v":87.069400153084018},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C52:$BK52)*Sum!$N146/1000","v":739.94820523274473},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C52:$BK52)*Sum!$N146/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C52:$BK52)*Sum!$N146/1000","v":203.09014101583819},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C52:$BK52)*Sum!$N146/1000","v":46.963744933501765},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C52:$BK52)*Sum!$N146/1000","v":226.48699584150742},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C52:$BK52)*Sum!$N146/1000","v":65.021491899243571},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C52:$BK52)*Sum!$N146/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C52:$BK52)*Sum!$N146/1000","v":189.79338195066862},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C52:$BK52)*Sum!$N146/1000","v":61.858835651006309},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C52:$BK52)*Sum!$N146/1000","v":708.63904194374345},2526.5429219789062,null,2026,124.2562933076746,15.857994888549628,96.898085048859699,619.35212157948638,0,107.91007840488845,29.626482748573892,135.93202498209615,25.740262562383425,0,57.636649000458561,32.529866085219346,520.59661226124263,1766.3364708694328]
[{"$f":"A186+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B187<ByProject!$J$34,B187>ByProject!$K$34),\"\",M187&N187&O187&P187&Q187&R187&S187&T187&U187)","v":""},null,null,null,null,null,{"$f":"AG186+1","v":3},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C53:$BK53)*Sum!$N147/1000","v":158.62857701365513},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C53:$BK53)*Sum!$N147/1000","v":26.538925059850918},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C53:$BK53)*Sum!$N147/1000","v":39.072146442954697},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C53:$BK53)*Sum!$N147/1000","v":708.64066475942559},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C53:$BK53)*Sum!$N147/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C53:$BK53)*Sum!$N147/1000","v":129.80673366908584},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C53:$BK53)*Sum!$N147/1000","v":57.586613732020588},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C53:$BK53)*Sum!$N147/1000","v":247.46834206347003},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C53:$BK53)*Sum!$N147/1000","v":23.068889267079012},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C53:$BK53)*Sum!$N147/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C53:$BK53)*Sum!$N147/1000","v":226.92207750100479},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C53:$BK53)*Sum!$N147/1000","v":65.040341931626031},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C53:$BK53)*Sum!$N147/1000","v":670.80129419021875},2353.5746056303915,null,2027,108.22307914807628,44.015520792617188,93.379250454963909,513.02908076386041,0,107.07699710423958,53.580650108734893,150.38727441449265,16.128586019538776,0,47.035115531504637,34.221042320514769,466.95656390406845,1634.0331605626113]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B190<ByProject!$J$34,B190>ByProject!$K$34),\"\",M190&N190&O190&P190&Q190&R190&S190&T190&U190)","v":""},null,null,null,null,null,6,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C56:$BK56)*Sum!$N150/1000","v":103.37384154607865},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C56:$BK56)*Sum!$N150/1000","v":29.917007280423476},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C56:$BK56)*Sum!$N150/1000","v":73.040517194880039},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C56:$BK56)*Sum!$N150/1000","v":1055.0977940641656},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C56:$BK56)*Sum!$N150/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C56:$BK56)*Sum!$N150/1000","v":165.79827343619303},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C56:$BK56)*Sum!$N150/1000","v":68.912039576360073},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C56:$BK56)*Sum!$N150/1000","v":190.19907952884611},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C56:$BK56)*Sum!$N150/1000","v":18.144485667949141},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C56:$BK56)*Sum!$N150/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C56:$BK56)*Sum!$N150/1000","v":125.10327976792468},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C56:$BK56)*Sum!$N150/1000","v":72.786101207184146},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C56:$BK56)*Sum!$N150/1000","v":612.96906490098434},2515.3414841709891,null,2030,75.537734533838773,54.348338689917917,53.604400660667565,736.70707344789435,0,83.325762225458149,65.383615818381202,100.0890765421247,12.664166069991648,0,20.331015963673025,37.924521035966606,449.76597807805769,1689.6816830659716]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B191<ByProject!$J$34,B191>ByProject!$K$34),\"\",M191&N191&O191&P191&Q191&R191&S191&T191&U191)","v":""},null,null,null,null,null,7,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C57:$BK57)*Sum!$N151/1000","v":102.96840501225977},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C57:$BK57)*Sum!$N151/1000","v":26.740717249951086},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C57:$BK57)*Sum!$N151/1000","v":58.818482216593651},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C57:$BK57)*Sum!$N151/1000","v":986.94328545587098},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C57:$BK57)*Sum!$N151/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C57:$BK57)*Sum!$N151/1000","v":149.792399532921},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C57:$BK57)*Sum!$N151/1000","v":68.527248852986688},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C57:$BK57)*Sum!$N151/1000","v":186.90762741718922},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C57:$BK57)*Sum!$N151/1000","v":19.950128471125332},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C57:$BK57)*Sum!$N151/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C57:$BK57)*Sum!$N151/1000","v":123.89495801367377},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C57:$BK57)*Sum!$N151/1000","v":80.177768816658329},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C57:$BK57)*Sum!$N151/1000","v":572.00724301638104},2376.7282640556109,null,2031,79.863773101704822,18.364379939193764,57.927673703991076,612.39442337147443,0,88.899664788708861,38.958135664001134,103.09068103640591,14.378082480994037,0,47.640979445164277,43.31685622138977,433.72950755687111,1538.5641573098994]
[11,2020,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B195<ByProject!$J$34,B195>ByProject!$K$34),\"\",M195&N195&O195&P195&Q195&R195&S195&T195&U195)","v":""},null,null,null,null,null,11,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B196<ByProject!$J$34,B196>ByProject!$K$34),\"\",M196&N196&O196&P196&Q196&R196&S196&T196&U196)","v":""},null,null,null,null,null,12,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues"]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B199<ByProject!$J$34,B199>ByProject!$K$34),\"\",M199&N199&O199&P199&Q199&R199&S199&T199&U199)","v":""},null,null,null,null,null,15,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC171","v":2011},{"$f":"DD37*Sum!$N131/1000","v":45.187764603133814},{"$f":"DE37*Sum!$N131/1000","v":163.63157733586036},{"$f":"DF37*Sum!$N131/1000","v":0},{"$f":"DG37*Sum!$N131/1000","v":0},{"$f":"DH37*Sum!$N131/1000","v":0},{"$f":"DI37*Sum!$N131/1000","v":0},{"$f":"DJ37*Sum!$N131/1000","v":0},{"$f":"DK37*Sum!$N131/1000","v":3.781616715444617},{"$f":"DL37*Sum!$N131/1000","v":0},{"$f":"DM37*Sum!$N131/1000","v":834.12755186276695},{"$f":"DN37*Sum!$N131/1000","v":0},{"$f":"DO37*Sum!$N131/1000","v":0},{"$f":"DP37*Sum!$N131/1000","v":405.5145140707013},{"$f":"SUM(DD199:DP199)","v":1452.243024587907},null,2011,68.258312162587686,0,0,402.12243966704688,0,0,0,3.0287888491336226,0,652.33287717491885,0,0,1096.720185855369,2222.4626037090561]
[17,2026,{"$f":"IFERROR(HLOOKUP(C$184,OFFSET($B$154,$A201,$F$182,$A171,$D$182),$A171,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B201<ByProject!$J$34,B201>ByProject!$K$34),\"\",M201&N201&O201&P201&Q201&R201&S201&T201&U201)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"DD39*Sum!$N133/1000","v":0},{"$f":"DE39*Sum!$N133/1000","v":203.92915150990115},{"$f":"DF39*Sum!$N133/1000","v":0},{"$f":"DG39*Sum!$N133/1000","v":106.50128268768076},{"$f":"DH39*Sum!$N133/1000","v":0},{"$f":"DI39*Sum!$N133/1000","v":0},{"$f":"DJ39*Sum!$N133/1000","v":0},{"$f":"DK39*Sum!$N133/1000","v":57.335069211191005},{"$f":"DL39*Sum!$N133/1000","v":0},{"$f":"DM39*Sum!$N133/1000","v":1093.680361482403},{"$f":"DN39*Sum!$N133/1000","v":0},{"$f":"DO39*Sum!$N133/1000","v":0},{"$f":"DP39*Sum!$N133/1000","v":690.27526772172223},2151.7211326128981,null,2013,0,0,0,160.2339284008724,0,0,0,7.9207059352988551,0,851.24076456859814,2.2660734826888063,0,842.93539011916891,1864.5968625066271]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B204<ByProject!$J$34,B204>ByProject!$K$34),\"\",M204&N204&O204&P204&Q204&R204&S204&T204&U204)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"DD42*Sum!$N136/1000","v":0},{"$f":"DE42*Sum!$N136/1000","v":1372.88225510334},{"$f":"DF42*Sum!$N136/1000","v":0},{"$f":"DG42*Sum!$N136/1000","v":657.63188430311311},{"$f":"DH42*Sum!$N136/1000","v":105.65721580007261},{"$f":"DI42*Sum!$N136/1000","v":0},{"$f":"DJ42*Sum!$N136/1000","v":328.98132972595755},{"$f":"DK42*Sum!$N136/1000","v":125.72000078703402},{"$f":"DL42*Sum!$N136/1000","v":0},{"$f":"DM42*Sum!$N136/1000","v":112.05644271728352},{"$f":"DN42*Sum!$N136/1000","v":33.141125485754266},{"$f":"DO42*Sum!$N136/1000","v":0},{"$f":"DP42*Sum!$N136/1000","v":656.5505040089522},3392.6207579315078,null,2016,158.81269853180643,858.77205950944347,0,458.50990665872217,91.797186075850604,0,247.42737247898438,84.085124661739172,0,89.931355416114144,0,0,682.8740589164338,2672.2097622490942]
[21,2030,"","","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C205)&\" to \"&OFFSET($B$153,0,C205)&\" \"&ROUND(OFFSET($B138,0,C205),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B205<ByProject!$J$34,B205>ByProject!$K$34),\"\",M205&N205&O205&P205&Q205&R205&S205&T205&U205)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"DD43*Sum!$N137/1000","v":0},{"$f":"DE43*Sum!$N137/1000","v":1549.723787449685},{"$f":"DF43*Sum!$N137/1000","v":4.9526430750103527},{"$f":"DG43*Sum!$N137/1000","v":776.74151127740674},{"$f":"DH43*Sum!$N137/1000","v":56.30498801903336},{"$f":"DI43*Sum!$N137/1000","v":0},{"$f":"DJ43*Sum!$N137/1000","v":439.61569386543698},{"$f":"DK43*Sum!$N137/1000","v":68.907376180987413},{"$f":"DL43*Sum!$N137/1000","v":0},{"$f":"DM43*Sum!$N137/1000","v":114.34041759439563},{"$f":"DN43*Sum!$N137/1000","v":29.429440537290429},{"$f":"DO43*Sum!$N137/1000","v":0},{"$f":"DP43*Sum!$N137/1000","v":762.05065916815909},3802.066517167405,null,2017,0,955.68286382571409,4.470279177522487,518.29423550162653,59.783717205859162,0,271.22191837138701,51.897028317370143,0,86.343547137284503,17.753865412851056,0,760.41820589159659,2725.8656608412116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"DD47*Sum!$N141/1000","v":0},{"$f":"DE47*Sum!$N141/1000","v":1204.2316908813236},{"$f":"DF47*Sum!$N141/1000","v":0},{"$f":"DG47*Sum!$N141/1000","v":0},{"$f":"DH47*Sum!$N141/1000","v":333.98419161050316},{"$f":"DI47*Sum!$N141/1000","v":1.6943191538682183},{"$f":"DJ47*Sum!$N141/1000","v":238.76345516310931},{"$f":"DK47*Sum!$N141/1000","v":73.239769291210195},{"$f":"DL47*Sum!$N141/1000","v":0},{"$f":"DM47*Sum!$N141/1000","v":859.69753867273403},{"$f":"DN47*Sum!$N141/1000","v":31.446563495794134},{"$f":"DO47*Sum!$N141/1000","v":0},{"$f":"DP47*Sum!$N141/1000","v":165.62534502113124},2908.6828732896738,null,2021,0,820.66585848935244,0,0,189.13143449770234,1.501060752588335,162.50847492498471,48.346974699094019,0,593.67419366636545,21.081309215229499,0,431.52786431946174,2268.4371705647786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"DD48*Sum!$N142/1000","v":0},{"$f":"DE48*Sum!$N142/1000","v":1133.5527181425573},{"$f":"DF48*Sum!$N142/1000","v":0},{"$f":"DG48*Sum!$N142/1000","v":0},{"$f":"DH48*Sum!$N142/1000","v":353.98893614581993},{"$f":"DI48*Sum!$N142/1000","v":35.849410617300194},{"$f":"DJ48*Sum!$N142/1000","v":0},{"$f":"DK48*Sum!$N142/1000","v":56.207359386746575},{"$f":"DL48*Sum!$N142/1000","v":0},{"$f":"DM48*Sum!$N142/1000","v":869.55427101087321},{"$f":"DN48*Sum!$N142/1000","v":0},{"$f":"DO48*Sum!$N142/1000","v":0},{"$f":"DP48*Sum!$N142/1000","v":116.63760997691685},2565.7903052802139,null,2022,0,784.18752740322316,0,0,192.756444503213,31.501795132220813,0,29.264500686340135,0,599.81519708724227,0,0,307.24582714326715,1944.7712919555065]
[null,null,1,{"$f":"C213+1","v":2},{"$f":"D213+1","v":3},4,5,6,7,8,null,null,null,{"$f":"C213","v":1},{"$f":"D213","v":2},3,4,5,6,7,8,null,null,null,null,null,null,null,null,null,null,null,"Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"DD51*Sum!$N145/1000","v":0},{"$f":"DE51*Sum!$N145/1000","v":939.86581665680774},{"$f":"DF51*Sum!$N145/1000","v":0},{"$f":"DG51*Sum!$N145/1000","v":0},{"$f":"DH51*Sum!$N145/1000","v":577.381789069403},{"$f":"DI51*Sum!$N145/1000","v":84.629886857645701},{"$f":"DJ51*Sum!$N145/1000","v":12.384861491362784},{"$f":"DK51*Sum!$N145/1000","v":114.71874907063606},{"$f":"DL51*Sum!$N145/1000","v":0},{"$f":"DM51*Sum!$N145/1000","v":887.6611303520981},{"$f":"DN51*Sum!$N145/1000","v":0},{"$f":"DO51*Sum!$N145/1000","v":0},{"$f":"DP51*Sum!$N145/1000","v":104.25059233388895},2720.8928258318424,null,2025,0,662.40449024912186,0,0,306.07349310017383,93.197198461292203,0,38.617409708645212,0,598.24450812554278,0,0,120.78765766504522,1819.3247573098211]
[1,{"$f":"B155","v":2010},{"$f":"IFERROR(HLOOKUP(C$213,OFFSET($B$154,$A214,$F$211,$A155,$D$211),$A155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(D$213,OFFSET($B$154,$A214,$F$211,$A155,$D$211),$A155,FALSE),\"\")","v":""},"","","","","","",null,null,{"$f":"IF(N214=\"\",\"\",B214&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C214)&\" to \"&OFFSET($B$153,0,C214)&\" \"&ROUND(OFFSET($B118,0,C214),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D214)&\" to \"&OFFSET($B$153,0,D214)&\" \"&ROUND(OFFSET($B118,0,D214),0)&\"MW, \",\"\")","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AA214<>\"\",1,0)","v":0},{"$f":"IF(OR(B214<ByProject!$J$34,B214>ByProject!$K$34),\"\",M214&N214&O214&P214&Q214&R214&S214&T214&U214)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG214,$Z$214:$AA$237,2,FALSE),\"\")","v":"2015 Cote d'Ivoire to Liberia 338MW, Liberia to Guinea 338MW, Liberia to Sierra Leone 303MW, Sierra Leone to Guinea 334MW, "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"DD52*Sum!$N146/1000","v":0},{"$f":"DE52*Sum!$N146/1000","v":1003.7522776663565},{"$f":"DF52*Sum!$N146/1000","v":0},{"$f":"DG52*Sum!$N146/1000","v":0},{"$f":"DH52*Sum!$N146/1000","v":600.14519623808462},{"$f":"DI52*Sum!$N146/1000","v":87.069400153084018},{"$f":"DJ52*Sum!$N146/1000","v":18.499838699366375},{"$f":"DK52*Sum!$N146/1000","v":0},{"$f":"DL52*Sum!$N146/1000","v":0},{"$f":"DM52*Sum!$N146/1000","v":773.66053384298709},{"$f":"DN52*Sum!$N146/1000","v":0.55544858840009326},{"$f":"DO52*Sum!$N146/1000","v":0},{"$f":"DP52*Sum!$N146/1000","v":42.860226790627607},2526.5429219789062,null,2026,0,722.07394085467467,0,0,297.83923948066212,96.898085048859699,15.857994888549628,0,0,546.33687482362609,0,0,87.330335773060625,1766.336470869433]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N217=\"\",\"\",B217&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B217<ByProject!$J$34,B217>ByProject!$K$34),\"\",M217&N217&O217&P217&Q217&R217&S217&T217&U217)","v":""},null,null,null,null,null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,{"$f":"DD55*Sum!$N149/1000","v":0},{"$f":"DE55*Sum!$N149/1000","v":1105.5002692924777},{"$f":"DF55*Sum!$N149/1000","v":7.6782861365619652},{"$f":"DG55*Sum!$N149/1000","v":98.503418544722877},{"$f":"DH55*Sum!$N149/1000","v":570.17615490962248},{"$f":"DI55*Sum!$N149/1000","v":74.880583268723683},{"$f":"DJ55*Sum!$N149/1000","v":27.784789172844352},{"$f":"DK55*Sum!$N149/1000","v":0},{"$f":"DL55*Sum!$N149/1000","v":0},{"$f":"DM55*Sum!$N149/1000","v":605.85828042412595},{"$f":"DN55*Sum!$N149/1000","v":0.1729343724450893},{"$f":"DO55*Sum!$N149/1000","v":0.10376062346705359},{"$f":"DP55*Sum!$N149/1000","v":17.892943068985243},2508.5514198139767,null,2029,0,728.4680193990414,1.844576702497025,83.844677563012581,298.27995129773058,35.918370759381943,18.496468786176131,0,0,411.8744014307423,1.2037292539197564,0,12.658311235621268,1592.5885064281231]
[6,2015,3,4,5,6,"","","","",null,null,"2015 ","Cote d'Ivoire to Liberia 338MW, ","Liberia to Guinea 338MW, ","Liberia to Sierra Leone 303MW, ","Sierra Leone to Guinea 334MW, ","","","","",null,null,null,null,1,{"$f":"IF(OR(B219<ByProject!$J$34,B219>ByProject!$K$34),\"\",M219&N219&O219&P219&Q219&R219&S219&T219&U219)","v":"2015 Cote d'Ivoire to Liberia 338MW, Liberia to Guinea 338MW, Liberia to Sierra Leone 303MW, Sierra Leone to Guinea 334MW, "},null,null,null,null,null,6,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"DD57*Sum!$N151/1000","v":95.556455168704886},{"$f":"DE57*Sum!$N151/1000","v":993.27894916944865},{"$f":"DF57*Sum!$N151/1000","v":29.914096973389263},{"$f":"DG57*Sum!$N151/1000","v":13.159539692299578},{"$f":"DH57*Sum!$N151/1000","v":524.62846183078307},{"$f":"DI57*Sum!$N151/1000","v":58.818482216593651},{"$f":"DJ57*Sum!$N151/1000","v":26.740717249951086},{"$f":"DK57*Sum!$N151/1000","v":2.5520186587090241},{"$f":"DL57*Sum!$N151/1000","v":0},{"$f":"DM57*Sum!$N151/1000","v":578.79783179520678},{"$f":"DN57*Sum!$N151/1000","v":24.221985791138263},{"$f":"DO57*Sum!$N151/1000","v":0.52149946504053979},{"$f":"DP57*Sum!$N151/1000","v":28.538226044346136},2376.7282640556105,null,2031,87.723230746893535,589.52324969972835,23.542756083693632,0,283.65167488011639,57.927673703991076,18.364379939193764,0.61971641893691265,0,448.10759003786512,2.9056552163536669,0.38299453687089602,25.815236046256011,1538.564157309899]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B222<ByProject!$J$34,B222>ByProject!$K$34),\"\",M222&N222&O222&P222&Q222&R222&S222&T222&U222)","v":""},null,null,null,null,null,9,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B223<ByProject!$J$34,B223>ByProject!$K$34),\"\",M223&N223&O223&P223&Q223&R223&S223&T223&U223)","v":""},null,null,null,null,null,10,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B227<ByProject!$J$34,B227>ByProject!$K$34),\"\",M227&N227&O227&P227&Q227&R227&S227&T227&U227)","v":""},null,null,null,null,null,14,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B228<ByProject!$J$34,B228>ByProject!$K$34),\"\",M228&N228&O228&P228&Q228&R228&S228&T228&U228)","v":""},null,null,null,null,null,15,""]
[18,2027,{"$f":"IFERROR(HLOOKUP(C$213,OFFSET($B$154,$A231,$F$211,$A172,$D$211),$A172,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C231)&\" to \"&OFFSET($B$153,0,C231)&\" \"&ROUND(OFFSET($B135,0,C231),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B231<ByProject!$J$34,B231>ByProject!$K$34),\"\",M231&N231&O231&P231&Q231&R231&S231&T231&U231)","v":""}]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B232<ByProject!$J$34,B232>ByProject!$K$34),\"\",M232&N232&O232&P232&Q232&R232&S232&T232&U232)","v":""}]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B236<ByProject!$J$34,B236>ByProject!$K$34),\"\",M236&N236&O236&P236&Q236&R236&S236&T236&U236)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B237<ByProject!$J$34,B237>ByProject!$K$34),\"\",M237&N237&O237&P237&Q237&R237&S237&T237&U237)","v":""}]
[null,"MVG","cols:",{"$f":"COUNTIF($C$154:$BQ$154,$B$240)","v":5},"start:",{"$f":"HLOOKUP($B$240,$C$154:$BY$179,26,FALSE)","v":7}]
[1,{"$f":"B155","v":2010},{"$f":"IFERROR(HLOOKUP(C$242,OFFSET($B$154,$A243,$F$240,$A155,$D$240),$A155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(D$242,OFFSET($B$154,$A243,$F$240,$A155,$D$240),$A155,FALSE),\"\")","v":""},"","","","","","",null,null,{"$f":"IF(N243=\"\",\"\",B243&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C243)&\" to \"&OFFSET($B$153,0,C243)&\" \"&ROUND(OFFSET($B118,0,C243),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D243)&\" to \"&OFFSET($B$153,0,D243)&\" \"&ROUND(OFFSET($B118,0,D243),0)&\"MW, \",\"\")","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AA243<>\"\",1,0)","v":0},{"$f":"IF(OR(B243<ByProject!$J$34,B243>ByProject!$K$34),\"\",M243&N243&O243&P243&Q243&R243&S243&T243&U243)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG243,$Z$243:$AA$266,2,FALSE),\"\")","v":"2017 Senegal to Guinea 286MW, Senegal to Gambia 341MW, Guinea to Senegal 286MW, Gambia to Senegal 341MW, "}]
[{"$f":"A244+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B245<ByProject!$J$34,B245>ByProject!$K$34),\"\",M245&N245&O245&P245&Q245&R245&S245&T245&U245)","v":""},null,null,null,null,null,{"$f":"AG244+1","v":3},""]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N246=\"\",\"\",B246&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B246<ByProject!$J$34,B246>ByProject!$K$34),\"\",M246&N246&O246&P246&Q246&R246&S246&T246&U246)","v":""},null,null,null,null,null,4,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B249<ByProject!$J$34,B249>ByProject!$K$34),\"\",M249&N249&O249&P249&Q249&R249&S249&T249&U249)","v":""},null,null,null,null,null,7,""]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B251<ByProject!$J$34,B251>ByProject!$K$34),\"\",M251&N251&O251&P251&Q251&R251&S251&T251&U251)","v":""},null,null,null,null,null,9,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B254<ByProject!$J$34,B254>ByProject!$K$34),\"\",M254&N254&O254&P254&Q254&R254&S254&T254&U254)","v":""},null,null,null,null,null,12,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B255<ByProject!$J$34,B255>ByProject!$K$34),\"\",M255&N255&O255&P255&Q255&R255&S255&T255&U255)","v":""},null,null,null,null,null,13,""]
[17,2026,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B259<ByProject!$J$34,B259>ByProject!$K$34),\"\",M259&N259&O259&P259&Q259&R259&S259&T259&U259)","v":""}]
[18,2027,{"$f":"IFERROR(HLOOKUP(C$242,OFFSET($B$154,$A260,$F$240,$A172,$D$240),$A172,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C260)&\" to \"&OFFSET($B$153,0,C260)&\" \"&ROUND(OFFSET($B135,0,C260),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B260<ByProject!$J$34,B260>ByProject!$K$34),\"\",M260&N260&O260&P260&Q260&R260&S260&T260&U260)","v":""}]
[21,2030,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B263<ByProject!$J$34,B263>ByProject!$K$34),\"\",M263&N263&O263&P263&Q263&R263&S263&T263&U263)","v":""}]
[22,2031,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B264<ByProject!$J$34,B264>ByProject!$K$34),\"\",M264&N264&O264&P264&Q264&R264&S264&T264&U264)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B266<ByProject!$J$34,B266>ByProject!$K$34),\"\",M266&N266&O266&P266&Q266&R266&S266&T266&U266)","v":""}]
[null,"CoN","cols:",{"$f":"COUNTIF($C$154:$BQ$154,$B$269)","v":3},"start:",{"$f":"HLOOKUP($B$269,$C$154:$BY$179,26,FALSE)","v":11}]
[1,{"$f":"B155","v":2010},{"$f":"IFERROR(HLOOKUP(C$271,OFFSET($B$154,$A272,$F$269,$A155,$D$269),$A155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(D$271,OFFSET($B$154,$A272,$F$269,$A155,$D$269),$A155,FALSE),\"\")","v":""},"","","","","","",null,null,{"$f":"IF(N272=\"\",\"\",B272&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C272)&\" to \"&OFFSET($B$153,0,C272)&\" \"&ROUND(OFFSET($B118,0,C272),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D272)&\" to \"&OFFSET($B$153,0,D272)&\" \"&ROUND(OFFSET($B118,0,D272),0)&\"MW, \",\"\")","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AA272<>\"\",1,0)","v":0},{"$f":"IF(OR(B272<ByProject!$J$34,B272>ByProject!$K$34),\"\",M272&N272&O272&P272&Q272&R272&S272&T272&U272)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG272,$Z$272:$AA$295,2,FALSE),\"\")","v":""}]
[{"$f":"A272+1","v":2},{"$f":"B156","v":2011},{"$f":"IFERROR(HLOOKUP(C$271,OFFSET($B$154,$A273,$F$269,$A156,$D$269),$A156,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C273)&\" to \"&OFFSET($B$153,0,C273)&\" \"&ROUND(OFFSET($B119,0,C273),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,{"$f":"IF(AA273<>\"\",Z272+1,Z272)","v":0},{"$f":"IF(OR(B273<ByProject!$J$34,B273>ByProject!$K$34),\"\",M273&N273&O273&P273&Q273&R273&S273&T273&U273)","v":""},null,null,null,null,null,{"$f":"AG272+1","v":2},{"$f":"IFERROR(VLOOKUP(AG273,$Z$272:$AA$295,2,FALSE),\"\")","v":""}]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B277<ByProject!$J$34,B277>ByProject!$K$34),\"\",M277&N277&O277&P277&Q277&R277&S277&T277&U277)","v":""},null,null,null,null,null,6,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B278<ByProject!$J$34,B278>ByProject!$K$34),\"\",M278&N278&O278&P278&Q278&R278&S278&T278&U278)","v":""},null,null,null,null,null,7,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B281<ByProject!$J$34,B281>ByProject!$K$34),\"\",M281&N281&O281&P281&Q281&R281&S281&T281&U281)","v":""},null,null,null,null,null,10,""]
[11,2020,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B282<ByProject!$J$34,B282>ByProject!$K$34),\"\",M282&N282&O282&P282&Q282&R282&S282&T282&U282)","v":""},null,null,null,null,null,11,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B286<ByProject!$J$34,B286>ByProject!$K$34),\"\",M286&N286&O286&P286&Q286&R286&S286&T286&U286)","v":""},null,null,null,null,null,15,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B287<ByProject!$J$34,B287>ByProject!$K$34),\"\",M287&N287&O287&P287&Q287&R287&S287&T287&U287)","v":""},null,null,null,null,null,16,""]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B290<ByProject!$J$34,B290>ByProject!$K$34),\"\",M290&N290&O290&P290&Q290&R290&S290&T290&U290)","v":""},null,null,null,null,null,19,""]
[21,2030,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B292<ByProject!$J$34,B292>ByProject!$K$34),\"\",M292&N292&O292&P292&Q292&R292&S292&T292&U292)","v":""},null,null,null,null,null,21,""]
[24,2050,12,"","","","","","","",null,null,"2050 ","Niger to Togo/Benin 12MW, ","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B295<ByProject!$J$34,B295>ByProject!$K$34),\"\",M295&N295&O295&P295&Q295&R295&S295&T295&U295)","v":""}]
[]
[]
[null,null,1,{"$f":"C300+1","v":2},{"$f":"D300+1","v":3},{"$f":"E300+1","v":4},{"$f":"F300+1","v":5},{"$f":"G300+1","v":6},{"$f":"H300+1","v":7},{"$f":"I300+1","v":8},null,null,null,{"$f":"C300","v":1},{"$f":"D300","v":2},{"$f":"E300","v":3},{"$f":"F300","v":4},{"$f":"G300","v":5},{"$f":"H300","v":6},{"$f":"I300","v":7},{"$f":"J300","v":8},null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[4,2013,14,"","","","","","","",null,null,{"$f":"IF(N304=\"\",\"\",B304&\" \")","v":"2013 "},"Ghana to Burkina 332MW, ","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B304<ByProject!$J$34,B304>ByProject!$K$34),\"\",M304&N304&O304&P304&Q304&R304&S304&T304&U304)","v":"2013 Ghana to Burkina 332MW, "},null,null,null,null,null,4,"2016 Guinea to Mali 95MW, "]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N305=\"\",\"\",B305&\" \")","v":""},"","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B305<ByProject!$J$34,B305>ByProject!$K$34),\"\",M305&N305&O305&P305&Q305&R305&S305&T305&U305)","v":""},null,null,null,null,null,5,"2030 Guinea to Mali 22MW, "]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B308<ByProject!$J$34,B308>ByProject!$K$34),\"\",M308&N308&O308&P308&Q308&R308&S308&T308&U308)","v":""},null,null,null,null,null,8,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B310<ByProject!$J$34,B310>ByProject!$K$34),\"\",M310&N310&O310&P310&Q310&R310&S310&T310&U310)","v":""},null,null,null,null,null,10,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B313<ByProject!$J$34,B313>ByProject!$K$34),\"\",M313&N313&O313&P313&Q313&R313&S313&T313&U313)","v":""},null,null,null,null,null,13,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B314<ByProject!$J$34,B314>ByProject!$K$34),\"\",M314&N314&O314&P314&Q314&R314&S314&T314&U314)","v":""},null,null,null,null,null,14,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B316<ByProject!$J$34,B316>ByProject!$K$34),\"\",M316&N316&O316&P316&Q316&R316&S316&T316&U316)","v":""},null,null,null,null,null,16,""]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B319<ByProject!$J$34,B319>ByProject!$K$34),\"\",M319&N319&O319&P319&Q319&R319&S319&T319&U319)","v":""},null,null,null,null,null,19,""]
[22,2031,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,5,{"$f":"IF(OR(B322<ByProject!$J$34,B322>ByProject!$K$34),\"\",M322&N322&O322&P322&Q322&R322&S322&T322&U322)","v":""},null,null,null,null,null,22,""]
[23,2040,17,"","","","","","","",null,null,"2040 ","Guinea to Mali 21MW, ","","","","","","","",null,null,null,null,5,{"$f":"IF(OR(B323<ByProject!$J$34,B323>ByProject!$K$34),\"\",M323&N323&O323&P323&Q323&R323&S323&T323&U323)","v":""}]
[]
[]
[{"$f":"A330+1","v":2},{"$f":"B215","v":2011},{"$f":"IFERROR(HLOOKUP(C$329,OFFSET($B$154,$A331,$F$327,$A156,$D$327),$A156,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C331)&\" to \"&OFFSET($B$153,0,C331)&\" \"&ROUND(OFFSET($B119,0,C331),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,{"$f":"IF(AA331<>\"\",Z330+1,Z330)","v":0},{"$f":"IF(OR(B331<ByProject!$J$34,B331>ByProject!$K$34),\"\",M331&N331&O331&P331&Q331&R331&S331&T331&U331)","v":""},null,null,null,null,null,{"$f":"AG330+1","v":2},{"$f":"IFERROR(VLOOKUP(AG331,$Z$330:$AA$353,2,FALSE),\"\")","v":""}]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N334=\"\",\"\",B334&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B334<ByProject!$J$34,B334>ByProject!$K$34),\"\",M334&N334&O334&P334&Q334&R334&S334&T334&U334)","v":""},null,null,null,null,null,5,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B336<ByProject!$J$34,B336>ByProject!$K$34),\"\",M336&N336&O336&P336&Q336&R336&S336&T336&U336)","v":""},null,null,null,null,null,7,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B337<ByProject!$J$34,B337>ByProject!$K$34),\"\",M337&N337&O337&P337&Q337&R337&S337&T337&U337)","v":""},null,null,null,null,null,8,""]
[11,2020,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B340<ByProject!$J$34,B340>ByProject!$K$34),\"\",M340&N340&O340&P340&Q340&R340&S340&T340&U340)","v":""},null,null,null,null,null,11,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B342<ByProject!$J$34,B342>ByProject!$K$34),\"\",M342&N342&O342&P342&Q342&R342&S342&T342&U342)","v":""},null,null,null,null,null,13,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B345<ByProject!$J$34,B345>ByProject!$K$34),\"\",M345&N345&O345&P345&Q345&R345&S345&T345&U345)","v":""},null,null,null,null,null,16,""]
[17,2026,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B346<ByProject!$J$34,B346>ByProject!$K$34),\"\",M346&N346&O346&P346&Q346&R346&S346&T346&U346)","v":""},null,null,null,null,null,17,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B349<ByProject!$J$34,B349>ByProject!$K$34),\"\",M349&N349&O349&P349&Q349&R349&S349&T349&U349)","v":""},null,null,null,null,null,20,""]
[23,2040,18,"","","","","","","",null,null,"2040 ","Nigeria to Togo/Benin 56MW, ","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B352<ByProject!$J$34,B352>ByProject!$K$34),\"\",M352&N352&O352&P352&Q352&R352&S352&T352&U352)","v":""}]
[]
[]
[]
[{"$f":"A359+1","v":2},{"$f":"B273","v":2011},"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,{"$f":"IF(AA360<>\"\",Z359+1,Z359)","v":0},{"$f":"IF(OR(B360<ByProject!$J$34,B360>ByProject!$K$34),\"\",M360&N360&O360&P360&Q360&R360&S360&T360&U360)","v":""},null,null,null,null,null,{"$f":"AG359+1","v":2},{"$f":"IFERROR(VLOOKUP(AG360,$Z$359:$AA$382,2,FALSE),\"\")","v":""}]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N363=\"\",\"\",B363&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B363<ByProject!$J$34,B363>ByProject!$K$34),\"\",M363&N363&O363&P363&Q363&R363&S363&T363&U363)","v":""},null,null,null,null,null,5,""]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B364<ByProject!$J$34,B364>ByProject!$K$34),\"\",M364&N364&O364&P364&Q364&R364&S364&T364&U364)","v":""},null,null,null,null,null,6,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B368<ByProject!$J$34,B368>ByProject!$K$34),\"\",M368&N368&O368&P368&Q368&R368&S368&T368&U368)","v":""},null,null,null,null,null,10,""]
[11,2020,{"$f":"IFERROR(HLOOKUP(C$358,OFFSET($B$154,$A369,$F$356,$A165,$D$356),$A165,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B369<ByProject!$J$34,B369>ByProject!$K$34),\"\",M369&N369&O369&P369&Q369&R369&S369&T369&U369)","v":""},null,null,null,null,null,11,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B372<ByProject!$J$34,B372>ByProject!$K$34),\"\",M372&N372&O372&P372&Q372&R372&S372&T372&U372)","v":""},null,null,null,null,null,14,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B373<ByProject!$J$34,B373>ByProject!$K$34),\"\",M373&N373&O373&P373&Q373&R373&S373&T373&U373)","v":""},null,null,null,null,null,15,""]
[18,2027,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B376<ByProject!$J$34,B376>ByProject!$K$34),\"\",M376&N376&O376&P376&Q376&R376&S376&T376&U376)","v":""},null,null,null,null,null,18,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B378<ByProject!$J$34,B378>ByProject!$K$34),\"\",M378&N378&O378&P378&Q378&R378&S378&T378&U378)","v":""},null,null,null,null,null,20,""]
[23,2040,21,"","","","","","","",null,null,"2040 ","Liberia to Cote d'Ivoire 35MW, ","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B381<ByProject!$J$34,B381>ByProject!$K$34),\"\",M381&N381&O381&P381&Q381&R381&S381&T381&U381)","v":""}]
[]
[]
[null,null,1,{"$f":"C387+1","v":2},{"$f":"D387+1","v":3},{"$f":"E387+1","v":4},{"$f":"F387+1","v":5},{"$f":"G387+1","v":6},{"$f":"H387+1","v":7},{"$f":"I387+1","v":8},null,null,null,{"$f":"C387","v":1},{"$f":"D387","v":2},{"$f":"E387","v":3},{"$f":"F387","v":4},{"$f":"G387","v":5},{"$f":"H387","v":6},{"$f":"I387","v":7},{"$f":"J387","v":8},null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[{"$f":"A389+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B390<ByProject!$J$34,B390>ByProject!$K$34),\"\",M390&N390&O390&P390&Q390&R390&S390&T390&U390)","v":""},null,null,null,null,null,{"$f":"AG389+1","v":3},""]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N391=\"\",\"\",B391&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B391<ByProject!$J$34,B391>ByProject!$K$34),\"\",M391&N391&O391&P391&Q391&R391&S391&T391&U391)","v":""},null,null,null,null,null,4,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B395<ByProject!$J$34,B395>ByProject!$K$34),\"\",M395&N395&O395&P395&Q395&R395&S395&T395&U395)","v":""},null,null,null,null,null,8,""]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B396<ByProject!$J$34,B396>ByProject!$K$34),\"\",M396&N396&O396&P396&Q396&R396&S396&T396&U396)","v":""},null,null,null,null,null,9,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B399<ByProject!$J$34,B399>ByProject!$K$34),\"\",M399&N399&O399&P399&Q399&R399&S399&T399&U399)","v":""},null,null,null,null,null,12,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B402<ByProject!$J$34,B402>ByProject!$K$34),\"\",M402&N402&O402&P402&Q402&R402&S402&T402&U402)","v":""},null,null,null,null,null,15,""]
[17,2026,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B404<ByProject!$J$34,B404>ByProject!$K$34),\"\",M404&N404&O404&P404&Q404&R404&S404&T404&U404)","v":""},null,null,null,null,null,17,""]
[18,2027,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B405<ByProject!$J$34,B405>ByProject!$K$34),\"\",M405&N405&O405&P405&Q405&R405&S405&T405&U405)","v":""},null,null,null,null,null,18,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B407<ByProject!$J$34,B407>ByProject!$K$34),\"\",M407&N407&O407&P407&Q407&R407&S407&T407&U407)","v":""},null,null,null,null,null,20,""]
[23,2040,22,"","","","","","","",null,null,"2040 ","Nigeria to Togo/Benin 34MW, ","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B410<ByProject!$J$34,B410>ByProject!$K$34),\"\",M410&N410&O410&P410&Q410&R410&S410&T410&U410)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B411<ByProject!$J$34,B411>ByProject!$K$34),\"\",M411&N411&O411&P411&Q411&R411&S411&T411&U411)","v":""}]
[]
[]
[null,"Ing","cols:",{"$f":"COUNTIF($C$154:$BQ$154,$B$414)","v":1},"start:",{"$f":"HLOOKUP($B$414,$C$154:$BY$179,26,FALSE)","v":23}]
[]
[null,null,1,{"$f":"C416+1","v":2},{"$f":"D416+1","v":3},{"$f":"E416+1","v":4},{"$f":"F416+1","v":5},{"$f":"G416+1","v":6},{"$f":"H416+1","v":7},{"$f":"I416+1","v":8},null,null,null,{"$f":"C416","v":1},{"$f":"D416","v":2},{"$f":"E416","v":3},{"$f":"F416","v":4},{"$f":"G416","v":5},{"$f":"H416","v":6},{"$f":"I416","v":7},{"$f":"J416","v":8},null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[1,{"$f":"B330","v":2010},{"$f":"IFERROR(HLOOKUP(C$416,OFFSET($B$154,$A417,$F$414,$A155,$D$414),$A155,FALSE),\"\")","v":""},"","","","","","","",null,null,{"$f":"IF(N417=\"\",\"\",B417&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C417)&\" to \"&OFFSET($B$153,0,C417)&\" \"&ROUND(OFFSET($B118,0,C417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D417)&\" to \"&OFFSET($B$153,0,D417)&\" \"&ROUND(OFFSET($B292,0,D417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,E417)&\" to \"&OFFSET($B$153,0,E417)&\" \"&ROUND(OFFSET($B292,0,E417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,F417)&\" to \"&OFFSET($B$153,0,F417)&\" \"&ROUND(OFFSET($B292,0,F417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,G417)&\" to \"&OFFSET($B$153,0,G417)&\" \"&ROUND(OFFSET($B292,0,G417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,H417)&\" to \"&OFFSET($B$153,0,H417)&\" \"&ROUND(OFFSET($B292,0,H417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,I417)&\" to \"&OFFSET($B$153,0,I417)&\" \"&ROUND(OFFSET($B292,0,I417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,J417)&\" to \"&OFFSET($B$153,0,J417)&\" \"&ROUND(OFFSET($B292,0,J417),0)&\"MW, \",\"\")","v":""},null,null,null,null,{"$f":"IF(AA417<>\"\",1,0)","v":0},{"$f":"IF(OR(B417<ByProject!$J$34,B417>ByProject!$K$34),\"\",M417&N417&O417&P417&Q417&R417&S417&T417&U417)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG417,$Z$417:$AA$440,2,FALSE),\"\")","v":""}]
[{"$f":"A417+1","v":2},{"$f":"B331","v":2011},"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,{"$f":"IF(AA418<>\"\",Z417+1,Z417)","v":0},{"$f":"IF(OR(B418<ByProject!$J$34,B418>ByProject!$K$34),\"\",M418&N418&O418&P418&Q418&R418&S418&T418&U418)","v":""},null,null,null,null,null,{"$f":"AG417+1","v":2},{"$f":"IFERROR(VLOOKUP(AG418,$Z$417:$AA$440,2,FALSE),\"\")","v":""}]
[{"$f":"A418+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B419<ByProject!$J$34,B419>ByProject!$K$34),\"\",M419&N419&O419&P419&Q419&R419&S419&T419&U419)","v":""},null,null,null,null,null,{"$f":"AG418+1","v":3},""]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N420=\"\",\"\",B420&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B420<ByProject!$J$34,B420>ByProject!$K$34),\"\",M420&N420&O420&P420&Q420&R420&S420&T420&U420)","v":""},null,null,null,null,null,4,""]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N421=\"\",\"\",B421&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B421<ByProject!$J$34,B421>ByProject!$K$34),\"\",M421&N421&O421&P421&Q421&R421&S421&T421&U421)","v":""},null,null,null,null,null,5,""]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B422<ByProject!$J$34,B422>ByProject!$K$34),\"\",M422&N422&O422&P422&Q422&R422&S422&T422&U422)","v":""},null,null,null,null,null,6,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B423<ByProject!$J$34,B423>ByProject!$K$34),\"\",M423&N423&O423&P423&Q423&R423&S423&T423&U423)","v":""},null,null,null,null,null,7,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B424<ByProject!$J$34,B424>ByProject!$K$34),\"\",M424&N424&O424&P424&Q424&R424&S424&T424&U424)","v":""},null,null,null,null,null,8,""]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B425<ByProject!$J$34,B425>ByProject!$K$34),\"\",M425&N425&O425&P425&Q425&R425&S425&T425&U425)","v":""},null,null,null,null,null,9,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B426<ByProject!$J$34,B426>ByProject!$K$34),\"\",M426&N426&O426&P426&Q426&R426&S426&T426&U426)","v":""},null,null,null,null,null,10,""]
[11,2020,{"$f":"IFERROR(HLOOKUP(C$416,OFFSET($B$154,$A427,$F$414,$A165,$D$414),$A165,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B427<ByProject!$J$34,B427>ByProject!$K$34),\"\",M427&N427&O427&P427&Q427&R427&S427&T427&U427)","v":""},null,null,null,null,null,11,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B428<ByProject!$J$34,B428>ByProject!$K$34),\"\",M428&N428&O428&P428&Q428&R428&S428&T428&U428)","v":""},null,null,null,null,null,12,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B429<ByProject!$J$34,B429>ByProject!$K$34),\"\",M429&N429&O429&P429&Q429&R429&S429&T429&U429)","v":""},null,null,null,null,null,13,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B430<ByProject!$J$34,B430>ByProject!$K$34),\"\",M430&N430&O430&P430&Q430&R430&S430&T430&U430)","v":""},null,null,null,null,null,14,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B431<ByProject!$J$34,B431>ByProject!$K$34),\"\",M431&N431&O431&P431&Q431&R431&S431&T431&U431)","v":""},null,null,null,null,null,15,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B432<ByProject!$J$34,B432>ByProject!$K$34),\"\",M432&N432&O432&P432&Q432&R432&S432&T432&U432)","v":""},null,null,null,null,null,16,""]
[17,2026,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B433<ByProject!$J$34,B433>ByProject!$K$34),\"\",M433&N433&O433&P433&Q433&R433&S433&T433&U433)","v":""},null,null,null,null,null,17,""]
[18,2027,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B434<ByProject!$J$34,B434>ByProject!$K$34),\"\",M434&N434&O434&P434&Q434&R434&S434&T434&U434)","v":""},null,null,null,null,null,18,""]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B435<ByProject!$J$34,B435>ByProject!$K$34),\"\",M435&N435&O435&P435&Q435&R435&S435&T435&U435)","v":""},null,null,null,null,null,19,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B436<ByProject!$J$34,B436>ByProject!$K$34),\"\",M436&N436&O436&P436&Q436&R436&S436&T436&U436)","v":""},null,null,null,null,null,20,""]
[21,2030,{"$f":"IFERROR(HLOOKUP(C$416,OFFSET($B$154,$A437,$F$414,$A175,$D$414),$A175,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B437<ByProject!$J$34,B437>ByProject!$K$34),\"\",M437&N437&O437&P437&Q437&R437&S437&T437&U437)","v":""},null,null,null,null,null,21,""]
[22,2031,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B438<ByProject!$J$34,B438>ByProject!$K$34),\"\",M438&N438&O438&P438&Q438&R438&S438&T438&U438)","v":""},null,null,null,null,null,22,""]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B439<ByProject!$J$34,B439>ByProject!$K$34),\"\",M439&N439&O439&P439&Q439&R439&S439&T439&U439)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B440<ByProject!$J$34,B440>ByProject!$K$34),\"\",M440&N440&O440&P440&Q440&R440&S440&T440&U440)","v":""}]

{"sheet":"RawBUw","index":13,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"BUw",{"$f":"C1&\"Primaire\"","v":"BUwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":213}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"BUwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"H","H","H","H","O","O","O","O","O","O","O","O","S","S","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","",{"$f":"MID(INDIRECT(S6&$C$3),3,3)","v":""},"","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"BUwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"BUwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"BUwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"BUwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"$C$1&\"FinaleShp\"","v":"BUwFinaleShp"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":514}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":12.129729374626233},{"$f":"BA189","v":0},{"$f":"N44","v":12.571130000000002},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":24.700859374626233},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":11.25},{"$f":"H16/I16*1000","v":2195.631944411221},{"$f":"J16/8.76","v":250.6429160286782},{"$f":"P102","v":0.350073252},{"$f":"Y218","v":0.12181655552350874},null,null,{"$f":"SUM(L16:O16)","v":0.47188980752350873},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":84},{"$f":"P16/(Q16+eps)*1000","v":5.6177358031825166},{"$f":"R16/8.76","v":0.64129404145919144},{"$f":"L16+D16","v":12.479802626626233},{"$f":"M16+E16","v":0.12181655552350874},{"$f":"N16+F16","v":12.571130000000002},0,25.172749182149744,{"$f":"Z218","v":3.8325000000000004E-3},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":110.1544427868043},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":25.176581682149745},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":84},{"$f":"AL16/AD16*1000","v":1611.0836246304052},{"$f":"AE16/8.76","v":183.91365577972664},{"$f":"BA131","v":0},{"$f":"Y160","v":0.82336100000000001},{"$f":"Z160","v":4.2019043375608814E-2},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0.86538004337560881},{"$f":"AC16+AA16-AB16","v":135.33102446895404}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":16.024425374626233},{"$f":"BA190","v":6.0131745139607249},{"$f":"N45","v":180.12025000000003},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":202.15784988858698},134,{"$f":"H17/I17*1000","v":1508.6406708103507},{"$f":"J17/8.76","v":172.21925465871584},{"$f":"P103","v":0.34037593199999999},0.12181655552350874,null,null,{"$f":"SUM(L17:O17)","v":0.46219248752350872},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":84.5},5.4697335795125612,{"$f":"R17/8.76","v":0.62439881044663947},{"$f":"L17+D17","v":16.364801306626234},6.1349910694842338,180.12025000000003,0,202.62004237611049,{"$f":"Z219","v":0.24132486},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":45.187764603133814},{"$f":"SUM(X17:Z17)","v":202.86136723611048},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":84.5},{"$f":"AL17/AD17*1000","v":1865.9597944730965},{"$f":"AE17/8.76","v":213.00910895811606},{"$f":"BA132","v":62.35425},{"$f":"Y161","v":0},{"$f":"Z161","v":2.6038360798997267},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},64.958086079899729,{"$f":"AC17+AA17-AB17","v":157.67360263297667}]
[null,3,2012,16.403809368237582,8.1800842487213465,88.521600000000007,0,113.10549361695894,64.66,1749.2343584435346,199.68428749355417,0.37819548000000003,0.57018337333272573,null,null,0.94837885333272576,90.8,10.444701026743159,1.1923174688062967,16.78200484823758,8.7502676220540714,88.521600000000007,0,114.05387247029167,0.79456704,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":58.696820992842177},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},114.84843951029167,90.800000000000011,1911.2914152327514,218.18395151058806,22.47,3.0305219999999999,6.0656770146474566,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},31.566199014647456,173.54526050313385]
[null,4,2013,11.309869368237583,12.080521771290467,8.1407100000000003,0,31.531101139528047,5.5600000000000005,5671.0613560302236,647.38143333678352,0.52850394000000001,1.8037039565749784,null,null,2.3322078965749782,98.2,23.74957124579921,2.7111382700684028,11.838373308237584,13.884225727865445,8.1407100000000003,0,33.863309036103026,1.24325862,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":3.0697864973309961},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":154.0810403656084},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},38.176354153434019,98.2,1957.814608136888,223.49481828046666,40.445999999999998,8.337394999999999,4.9193975113608488,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":33.479999999999997},87.182792511360844,192.25739451904241]
[null,5,2014,12.303721814183529,18.204005009038994,8.1862700000000004,0,38.69399682322252,13.219999999999999,2926.9286553118395,334.12427572052962,0.64942549199999999,4.4865110214318253,null,null,5.1359365134318251,106.4,48.270080008920345,5.5102831060411352,12.95314730618353,22.690516030470818,8.1862700000000004,0,43.829933336654342,2.0810676479999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":3.0697864973309961},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":148.90384317064837},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},48.980787481985338,106.4,1859.817957261595,212.30798598876655,61.141412640000077,23.728136520000017,9.1856318037856912,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},94.055180963785787,197.88463065263372]
[null,6,2015,12.303721814183529,18.204005009038994,8.2074999999999996,0,38.715226823222523,13.219999999999999,2928.5345554631263,334.30759765560805,0.66516508799999996,4.7110729401182807,null,null,5.3762380281182809,115.2,46.668732878920089,5.3274809222511514,12.968886902183529,22.915077949157276,8.2074999999999996,0,44.091464851340803,5.2887711599999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":156.38209304474225},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},63.570663348838757,115.2,1909.3121214720575,217.95800473425314,0,2.3286186000000026,35.168854013521383,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":121.285},158.78247261352138,219.95275639358101]
[null,7,2016,12.303721814183529,18.204005009038994,8.2952100000000009,0,38.802936823222524,13.219999999999999,2935.1691999411896,335.06497716223629,0.71479853999999998,5.6562949632277526,null,null,6.3710935032277529,124.49,51.177552435665341,5.8421863511033498,13.018520354183529,23.860299972266745,8.2952100000000009,0,45.174030326450278,8.8316524200000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":165.27307531110694},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},68.196110083948227,124.5,1875.2545011651016,214.07014853482895,0,9.6759145450000101,38.843700284036942,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},48.519614829036954,233.46918539505515]
[null,8,2017,12.303721814183529,18.204005009038994,8.4078900000000001,0,38.915616823222521,13.219999999999999,2943.692649260403,336.03797365986338,0.77209318799999993,6.7739543129086428,null,null,7.5460475009086423,134.4,56.146186758535563,6.4093820500611374,13.075815002183528,24.977959321947637,8.4078900000000001,0,46.461664324131164,12.539489297999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":167.31579737745815},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},73.191580959629121,134.4,1789.4894221509469,204.27961440079304,0,11.39379692000001,40.652252734863382,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},52.046049654863396,240.50737833708729]
[null,9,2018,12.04057897898684,18.204005009038994,9.1469300000000011,0,39.391513988025835,13.219999999999999,2979.6909219384142,340.1473655180838,0.833023548,7.7880831591017925,null,null,8.6211067071017933,144.91,59.492834907921228,6.7914195100366701,12.87360252698684,25.992088168140786,9.1469300000000011,0,48.01262069512763,15.968964035999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":175.21714743197094},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},78.172012068625577,144.9,1748.7174568709213,199.62528046471704,0,9.1559740250000061,37.600325576406163,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},46.75629960140617,253.38915950059652]
[null,10,2019,12.04057897898684,18.204005009038994,10.488629999999999,0,40.733213988025831,13.219999999999999,3081.1810883529374,351.7330009535317,0.95253569999999987,9.0858505536727066,null,null,10.038386253672707,156.1,64.307407130234679,7.3410282112140051,12.99311467898684,27.289855562711701,10.488629999999999,0,50.771600241698536,19.165645716,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":187.39147267991859},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},84.127673295196487,156.1,1739.3923508975981,198.56077065041075,0,11.446691080000008,35.048012046949516,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},46.494703126949524,271.51914597511507]
[null,11,2020,12.857497246492853,21.298890979567041,14.80428,0,48.960668226059894,19.380000000000003,2526.3502696625333,288.39614950485543,1.270610928,11.404228151579197,null,null,12.674839079579197,168.01,75.440980172756312,8.6119840379858807,14.128108174492853,32.703119131146238,14.80428,0,61.635507305639095,20.844213263999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":191.20918128545799},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},96.670147907137036,168,1713.5674356702086,195.6127209669188,32.092747862175031,20.872300625000012,18.403601463353247,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},71.368649950528294,287.87932919259504]
[null,12,2021,14.761749666071376,27.551590223249818,17.085830000000001,0,59.399169889321193,31.939999999999998,1859.7110171985348,212.29577821901083,1.3174624079999999,12.936919954175362,null,null,14.254382362175363,180.91,78.792672386199968,8.9945973043607275,16.079212074071375,40.488510177425184,17.085830000000001,0,73.653552251496563,24.971130293999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":190.40758651171038},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},112.81510988299452,180.89999999999998,1676.1895875881974,191.345843331986,64.838027053800062,14.581316035000013,45.246994309486936,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},124.66633739828701,303.22269639470488]
[null,13,2022,17.258514293098404,34.567709755029163,17.53359,0,69.359814048127575,46.18,1501.944868950359,171.45489371579441,1.158371496,13.417058367060992,null,null,14.575429863060993,194.60000000000002,74.899434030380249,8.5501637020982013,18.416885789098405,47.984768122090159,17.53359,0,83.935243911188564,30.859788005999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":190.53820603683175},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},128.98545925468653,194.6,1641.951003553537,187.43732917277819,72.754394587875055,8.6303027250000053,64.562495453265825,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},145.94719276614089,319.52366529151828]
[null,14,2023,18.707650043407803,38.817003011086207,21.537109999999998,0,79.061763054494008,54.879999999999995,1440.6297932670191,164.45545585239944,1.404357912,15.586222056053453,null,null,16.990579968053453,209.1,81.255762636254872,9.2757719904400542,20.112007955407805,54.403225067139658,21.537109999999998,0,96.052343022547461,34.151176235999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":196.50407493907107},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},144.39394659604542,209.10000000000002,1630.3109590392946,186.10855696795602,44.063496477000037,27.393451085000009,36.086362635965642,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},107.54331019796568,340.89802153511653]
[null,15,2024,24.646374075840235,58.092108427697028,22.743009999999998,0,105.48149250353725,88.66,1189.7303463065334,135.81396647334856,1.3718765880000001,17.087879636643954,null,null,18.459756224643954,224.60000000000002,82.189475618085737,9.3823602303750846,26.018250663840234,75.179988064340989,22.743009999999998,0,123.94124872818121,39.585234624000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":175.62291640250211},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},177.71691068967917,224.6,1573.196024453167,179.58858726634327,194.52953575797517,22.706092750000014,59.578326186813534,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},276.81395469478872,353.33982709218128]
[null,16,2025,27.042231681122537,66.260193414172164,26.168879999999998,0,119.4713050952947,105.32,1134.3648413909486,129.49370335513112,1.5006139919999999,19.254103700067962,null,null,20.754717692067963,241.3,86.01209155079917,9.8187319121916854,28.542845673122535,85.514297114240122,26.168879999999998,0,140.22602278736267,44.350652724,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":175.11196101340789},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},198.76710284886065,241.3,1549.4366509004083,176.87633001146213,84.345334635100073,20.293314800000019,52.247438968509144,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},156.88608840360922,373.87906386226854]
[null,17,2026,29.291118243284696,72.514122666580931,29.227710000000002,0,131.03295090986563,118.14,1109.1328162338382,126.61333518651121,1.6565344560000002,22.49028381625082,null,null,24.146818272250819,258.89,93.27057156057829,10.647325520613959,30.947652699284696,95.004406482831754,29.227710000000002,0,155.17976918211644,48.746198220000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":179.17184465820154},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},218.11639473961441,258.89999999999998,1534.5239065191809,175.17396193141334,64.495351941075057,31.557054705000027,48.19220270212287,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},144.24460934819797,397.28823939781591]
[null,{"$f":"B61","v":18},2027,36.444170027068481,98.862172784619645,30.55527,0,165.86161281168813,154.88,1070.9040083399286,122.24931602053979,1.7707838760000001,23.833678163339524,null,null,25.604462039339523,277.59000000000003,92.238416507861004,10.529499601353995,38.214953903068483,122.69585094795917,30.55527,0,191.46607485102766,54.878507886000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":158.62857701365513},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},260.53501007452559,277.60000000000002,1509.9552848997864,172.36932476024958,263.0785358561252,12.500901875000009,67.233864539678848,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},342.81330227080406,419.16358708818075]
[null,19,2028,44.024038974111171,127.17087430273028,32.023769999999999,0,203.21868327684143,195.13,1041.4527918661479,118.88730500755113,1.919877552,26.319499733235872,null,null,28.239377285235872,297.51,94.919086028324017,10.835512103689956,45.943916526111174,153.49037403596617,32.023769999999999,0,231.45806056207729,60.702273269999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":134.02249379972008},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},306.35076116957526,297.5,1480.2462351909087,168.97788072955578,282.65513819840027,26.401241625000019,63.851024208653634,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},372.90740403205393,440.37325496929532]
[null,20,2029,52.139400097032038,157.07638509948691,33.59469,0,242.81047519651895,238.26,1019.0987794699864,116.33547710844594,2.071250568,28.954295429044521,null,null,31.025545997044521,318.59999999999997,97.380872555149764,11.11653796291664,54.210650665032034,186.03068052853143,33.59469,0,273.83602119356345,66.801997488000012,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":106.87344217106521},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},354.82844601906146,318.60000000000002,1449.1584688955638,165.4290489606808,298.5988700945253,29.071387620000021,66.876601825282066,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},394.54685953980737,461.70188819012668]
[null,21,2030,58.258990941933185,182.32379529945368,33.112190000000005,0,273.69497624138688,275.5,993.44818962390877,113.40732758263799,2.162326212,47.494238650602043,null,null,49.656564862602039,339.2,146.39317470854397,16.711549624263011,60.421317153933188,229.81803395005574,33.112190000000005,0,323.35154110398889,70.050825696000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":103.37384154607865},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":36.127070252819067},407.59279413748686,339.20000000000005,1399.880794312342,159.80374364296142,252.08892801592526,184.91820594000001,35.619739958735401,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},472.62687391466068,474.83956543074646]
[null,22,2031,61.625959084316264,186.04223207537021,28.194870000000002,0,275.86306115968648,302.10000000000002,913.15147686092837,104.24103617133886,2.025928908,57.937070399474493,null,null,59.96299930747449,362.49,165.41973380181602,18.88353125591507,63.651887992316261,243.9793024748447,28.194870000000002,0,335.82606046716097,70.390128528000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":102.96840501225977},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":95.556455168704886},420.40661633265893,362.5,1180.1891480723139,134.72478859272991,37.12763936227504,100.22065344000001,3.7200731677168717,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},141.0683659699919,427.81856617621378]
[null,23,2040,97.90550686585803,198.95310275288656,18.457070000000002,0,315.31567961874458,540.77,583.08648708091164,66.562384369967077,2.6172798840000002,70.871569755901376,null,null,73.488849639901375,659.31,111.46327166095881,12.724117769515846,100.52278674985803,269.82467250878796,18.457070000000002,0,388.80452925864597,76.980521808000006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":103.10883553912353},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":198.03467851573393},479.97547840414393,659.3,584.02796212275678,66.669858689812415,1805.5049385945017,1916.61339385,686.43423363316049,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},4408.552566077662,385.04963542753353]
[null,24,2050,207.80255542512447,221.09605320666932,27.18233,0,456.08093863179374,1219.6400000000001,373.94718001360536,42.688034248128467,5.3884878719999998,76.305739889720101,null,null,81.6942277617201,1281,63.77379216321809,7.2801132606413343,213.19104329712448,297.40179309638944,27.18233,0,537.77516639351381,92.639098896000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":175.80747983012574},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":399.59087778277882},644.60469262701179,1281,328.5099880361895,37.501140186779622,5214.7337555362537,2738.24289555,1716.7865097481699,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},9669.7631608344236,420.82129467435874]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"BUwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":3.6172499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":8.9538800000000016},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":12.571130000000002},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":54.944854286400002},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":3.1243499999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":176.99590000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":180.12025000000003},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":885.20951554560008},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":3.9199799999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":84.601620000000011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},88.521600000000007,414.11939588640007,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":6.7861500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":1.3545600000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},8.1407100000000003,25.138348444800002,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":8.1862700000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},8.1862700000000004,22.260855585599995,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":8.2074999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},8.2074999999999996,21.910474857599997,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":8.2952100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},8.2952100000000009,21.746963851199997,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":8.4078900000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},8.4078900000000001,21.653528990399995,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":9.1469300000000011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},9.1469300000000011,23.148486763199994,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":10.488629999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},10.488629999999999,26.091684878399995,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0.76139999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":14.04288},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},14.80428,34.384028774399994,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":2.31569},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":14.77014},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},17.085830000000001,35.715475540799993,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":4.0763100000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":13.457280000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},17.53359,32.141592115199991,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":5.1526099999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":16.384499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},21.537109999999998,38.658673655999991,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":6.5306499999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":16.21236},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},22.743009999999998,37.794401193599995,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":8.4036000000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":17.765279999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},26.168879999999998,40.92446903039999,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":9.7952700000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":19.432440000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},29.227710000000002,44.241406588799997,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":9.7952700000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":20.76},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},30.55527,46.717430399999991,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":9.7952700000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":22.2285},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},32.023769999999999,49.450400078399994,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":9.7952700000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":23.799420000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},33.59469,52.346880763199991,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":9.7952700000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":23.316920000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},33.112190000000005,50.618335838399993,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":9.7952700000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":18.399600000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},28.194870000000002,39.943402991999996,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":9.7952700000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":8.6618000000000013},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},18.457070000000002,18.803765735999999,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":11.58033},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":15.602},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},27.18233,33.870137039999996,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"BUwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPHYDEXDABag","EPHYDEXDAKom","EPHYDEXRONio","EPHYDEXROTou","EPODSNUOua","EPODSNUDie","EPODSNUGao","EPODSNUDor","EPODSNUGor","EPODSNUDia","EPOHFNCKom","EPOHFNCBob","EPSOLNUOua","EPSOLNUMan","EPHYDNUDANou","EPHYDNUDABou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNNIwBUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":8.0446523902988076},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":12.129729374626233}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":8.0446523902988076},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.8946959999999997},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":16.024425374626233}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.772932},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.4033519999999999},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.403809368237582]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.2344000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.309869368237583]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.303721814183529]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.303721814183529]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.303721814183529]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.303721814183529]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.8793055487134671},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.04057897898684]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.8793055487134671},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.04057897898684]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":1.0800611027027027},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.857497246492853]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.99932459692822984},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":3.2822636108108107},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.761749666071376]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.99932459692822984},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":5.7790282378378386},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.258514293098404]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":7.3044392108108109},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},18.707650043407803]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":9.2576665945945944},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":3.9854966486486498},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.646374075840235]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.0898770431233968},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.912232356756759},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":4.2530741621621635},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},27.042231681122537]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.0898770431233968},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":13.886499891891894},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":4.5276931891891898},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.291118243284696]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.0898770431233968},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":13.886499891891894},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":4.8339990270270281},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":6.8467459459459459},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},36.444170027068481]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":5.826734207926707},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":13.886499891891894},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.1103784324324346},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":14.413378322779925},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},44.024038974111171]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.60126327865270357},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":5.826734207926707},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":13.886499891891894},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.1103784324324346},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":22.850525541312741},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},52.139400097032038]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.60126327865270357},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":4.6613873663413656},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":13.886499891891894},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.1103784324324346},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":30.135463227799232},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},58.258990941933185]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.48565864430322442},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":2.9404332241550128},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":13.886499891891894},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.1103784324324346},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":35.338990146718146},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.625959084316264]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":13.886499891891894},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":6.9306096756756768},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":35.338990146718146},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":37.88540840675676},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},97.90550686585803]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":16.416578091891893},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":13.778481567567571},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":13.779565269498068},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":159.96393175135137},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},207.80255542512447]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"BUwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21334103999999998},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":0.350073252}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":0.34037593199999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.148368996},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.37819548000000003]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.20849238},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26473683600000003},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.52850394000000001]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16485444000000002},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":8.6011199999999996E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38110467600000003},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.64942549199999999]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17940042},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.8841600000000016E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.36655869600000002},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.66516508799999996]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.19879505999999997},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13780799999999999},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.35492191200000001},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.71479853999999998]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.1815264},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.34328512799999999},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.77209318799999993]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.21336480000000002},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.36655869600000002},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.833023548]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.25213032000000002},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.24948000000000001},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.41019663599999995},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.95253569999999987]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.39759011999999994},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.29699999999999999},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.52947367200000006},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.270610928]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.34425485999999994},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.35354880000000005},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.56438402399999998},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.3174624079999999]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15515711999999998},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.4002312000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.40392},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.53529206399999996},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.158371496]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.23273567999999997},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.46759680000000003},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.63129553199999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.404357912]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.11151918000000001},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.53887680000000004},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.637113924},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.3718765880000001]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.8912664000000011E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.62203680000000006},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.692388648},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.5006139919999999]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":6.7881240000000009E-2},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.72753120000000016},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.74766337199999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6565344560000002]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.80784},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.79130131200000009},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.7707838760000001]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.4243300000000002E-2},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.91523520000000014},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.83493925199999997},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.919877552]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16291497600000002},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0297584000000002},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.87857719199999995},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.071250568]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18327934800000001},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1528352000000002},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.8262116639999999},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.162326212]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2317184000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.59929437600000002},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.025928908]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.35492191200000001},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2419936000000003},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6172798840000002]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.67493347199999998},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.2180544000000002},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.4955000000000001},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.3884878719999998]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"BUwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPHYDEXDABag","EPHYDEXDAKom","EPHYDEXRONio","EPHYDEXROTou","EPODSNUOua","EPODSNUDie","EPODSNUGao","EPODSNUDor","EPODSNUGor","EPODSNUDia","EPOHFNCKom","EPOHFNCBob","EPSOLNUOua","EPSOLNUMan","EPHYDNUDANou","EPHYDNUDABou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNNIwBUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":22.47},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},22.47,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},0,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":72.754394587875055},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},72.754394587875055,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":44.063496477000037},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},44.063496477000037,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":55.27418504107505},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":9.2211669000000089},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},64.495351941075057,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":1.1149353600000012},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":36.012704002275036},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},37.12763936227504,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,{"$f":"IF(OR(LEFT(P159,2)=\"ED\",LEFT(P159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(Q159,2)=\"ED\",LEFT(Q159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(R159,2)=\"ED\",LEFT(R159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(S159,2)=\"ED\",LEFT(S159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(T159,2)=\"ED\",LEFT(T159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(U159,2)=\"ED\",LEFT(U159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(V159,2)=\"ED\",LEFT(V159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(W159,2)=\"ED\",LEFT(W159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(X159,2)=\"ED\",LEFT(X159,2)=\"ET\"),1,0)","v":0}]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.2335934911314226},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.832083523516034},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.0305219999999999},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},3.0305219999999999,6.0656770146474566,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":5.0000260528781588},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.0842510161091772},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":2.3286186000000026},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":26.084576944534049},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},2.3286186000000026,35.168854013521383,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":5.759154095942872},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.9834053120077155},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.6248311950583738},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.36670700000000001},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":6.6097820250000057},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":25.232934973397207},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.1794849999999997},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},9.1559740250000061,37.600325576406163,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.8321680193093162},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.7817671361442828},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":7.3664617409702746},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.56043899999999991},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.7621727250000054},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":42.582098556841956},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.3076909999999997},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},8.6303027250000053,64.562495453265825,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.9452864526558553},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.1683423351998847},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.9956464680143249},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.3768809999999998},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.621386085000012},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":19.977087380095575},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":13.395183999999999},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},27.393451085000009,36.086362635965642,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":10.200783078682083},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":6.9919688177013066},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":13.420507884411363},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.2523389999999999},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":8.7715608750000094},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":36.620604758884092},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.4770020000000001},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},12.500901875000009,67.233864539678848,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":5.7956506364748304},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.2105210755939613},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":9.3985891177896637},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.7297499999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":22.785548940000023},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":12.21497912887695},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.5181069999999997},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":155.88479999999998},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},184.91820594000001,35.619739958735401,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":26.492838772147852},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":19.370778996155664},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":25.613272145327677},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.0061010000000001},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":17.276814555000016},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":11.803925999999999},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":100.20176106118582},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":240.737448},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},2738.24289555,1716.7865097481699,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":6.0131745139607249},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":6.0131745139607249}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":6.0131745139607249},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},8.1800842487213465]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},18.204005009038994]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},18.204005009038994]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":20.61299800204721},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},38.817003011086207]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":38.575567108776113},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":15.73455054876583},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},72.514122666580931]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":38.575567108776113},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":17.660475405865903},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":82.636337575805911},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},157.07638509948691]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":38.013613439545203},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0.5774842668395026},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":6.4796618591391004},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":111.49052066148221},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":64.534772979663302},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},221.09605320666932]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.8325000000000004E-3},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.9686387480518935E-2},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":9.2130168042989805E-2},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.12181655552350874},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":3.8325000000000004E-3}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.34386504000000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.45070199999999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.9686387480518935E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.54049698585220685},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.57018337333272573,0.79456704]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.3268596800000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.4540505000000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14433726326735069},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1.7741679166145277},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":2.5078609799999998},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.7925677602364023},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},4.7110729401182807,5.2887711599999996]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.3088271999999996},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.8467810000000005},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.53287430400000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.34804730149573926},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":5.1263006648917679},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":12.477163211999999},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.6115025872852007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},9.0858505536727066,19.165645716]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.1945923999999994},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.1199375000000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.6488212160000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.56301769359604881},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":8.1605204459415184},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":19.896436889999997},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.6935202275234245},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},13.417058367060992,30.859788005999995]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":7.3423341600000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":5.6475720000000011},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.1972458240000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.86704724813791512},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":12.299299681356043},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":28.163500740000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.0877567705740034},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},19.254103700067962,44.350652724]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":10.885176},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":8.3126925000000025},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.0624105600000009},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.4351832844030188},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":19.792462051436086},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":41.541718428000003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.7266500932054125},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},28.954295429044521,66.801997488000012]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":11.4777024},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":9.2056650000000015},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":7.0509310080000027},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.6798400639838473},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":22.274034986241098},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":42.655830120000005},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.3008039831400371},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":26.68239136610951},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},57.937070399474493,70.390128528000005]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,4.55,17.420000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,8.0500000000000007,2.4900000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,9.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,16.2,0,0,0,0,14.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,86.73,0,0,0,0,13.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,178.8,0,0,0,0,17.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,208.41,0,0,0,0,21.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,208.41,0,0,0,0,17.100000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUwSecElcOut",280,"MESSAGE","Int_V2","BUwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.12,6.51,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.16,0,8.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52.8,0,8.6,22.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79.2,0,8.6,27.46,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79.2,0,8.6,29.03,154.05000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUwTerElcOut",313,"MESSAGE","Int_V2","BUwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,100.21,13.45,0.45,1.96,0.04,0,0,0,0,74.39,0.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,131.68,27.79,0.41,0.81,0.08,2.9,0,0,0,91.28,1.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,162.1,39.68,0.52,0.91,0.14000000000000001,5.25,0,0,0,108.19,1.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,198.6,53.88,0.32,1.48,0.22,8.5,0,0,0,128.36000000000001,1.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,274.56,84.71,0.09,2.95,0.44,17,0,0,0,169.68,2.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,314.02,109.2,0,4.21,0.63,24.26,0,0,0,183.58,2.84,0,14.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,782.67,412.3,0,29.99,2.3199999999999998,67.72,0,0,9.9700000000000006,306.25,0,0,452.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPOHFEXDI","EPHYDEXDABag","EPHYDEXDAKom","EPHYDEXRONio","EPHYDEXROTou","EPODSNUOua","EPODSNUDie","EPODSNUGao","EPODSNUDor","EPODSNUGor","EPODSNUDia","EPOHFNCKom","EPOHFNCBob","EPSOLNUOua","EPSOLNUMan","EPHYDNUDANou","EPHYDNUDABou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNNIwBUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,21.77,107,11.52,9.89,1.34,0.48,0,0,0,0,0,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,21.77,95,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,0,0,28.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,21.77,91.5,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,0,0,28.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,16.77,88,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,65.87,0,28.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,15.49,88,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,83.26,0,28.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,15.49,81,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,158.28,0,28.67,102.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,10.09,77.5,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,158.28,0,28.67,116.19,325.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,11.52,9.89,1.34,0.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187.13,0,28.67,313.27999999999997,196.39,1936.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.45833333333333331,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,138.93,12.37,11.3,3.48,1.0900000000000001,0,0,0,0,123.54,9.4600000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,156.51,23.46,11.3,3.3,1.91,3.62,0,0,0,117.73,32.630000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,167.84,28.14,11.3,3.24,1.81,4.1500000000000004,0,0,0,126.33,31.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,205.08,40.61,11.3,3.8,2.91,10.43,0,0,0,155.66,31.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,242.86,56.22,9.0399999999999991,5.43,4.6900000000000004,18.190000000000001,0,0,0,174.4,43.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,324.83,81.16,4.5199999999999996,10.94,8.1300000000000008,30.53,0,0,0,220.62,59.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,395.29,105.72,1.1299999999999999,16.100000000000001,11.87,44.92,0,0,0,258.33,66.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,711.43,242.6,0,39.450000000000003,0.74,107.05,0,0,0,411.2,1.64,0,965.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.5,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,9.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.27,0,0,6.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.29,107.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64,0,14.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.68,5.31,0,48.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0.05,0,0,0.28999999999999998,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,4.66,3.83,0,0,1.1200000000000001,0,0,0,0,0,10.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,14.56,4.29,0,0.11,0.53,2.56,0,0,0,12.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,9.9700000000000006,5.69,0,0.22,0.83,3.01,0,0,0,3.72,11.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,16.29,6.15,0,1.18,1.99,3.11,0,0,0,8.2100000000000009,19.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,25.51,6.6,0,1.31,0.97,3.5,0,0,0,16.100000000000001,11.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,27.95,8.32,0,3.17,1.81,2.25,0,0,0,15.05,3.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,72.59,23.05,0,6.05,5.79,5.59,0,0,4.0199999999999996,41.18,0,0,120.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUwFinaleElc",478,"MESSAGE","Int_V2","BUwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,13.9,0,2,74.900000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,24.9,0,3.1,87.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,28.2,0,3.8,92.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,49.4,0,8.6999999999999993,122.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,65,0,13.6,146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,84.8,0,20.399999999999999,172.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,109.2,0,29.1,200.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1780.82,0,-2429.62,-2299.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1556.22,0,-4515.6400000000003,-2122.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1343.79,0,-1344.14,-1929.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1242.03,0,-1315.82,-1818.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1241.73,0,-1877.49,-1815.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1197.99,0,-1940.59,-1765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1141.77,0,-1946.86,-1708.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1237.8,0,-2047.38,-1871.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1223.97,0,-2010.4,-1869.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1250.51,0,-1997.79,-1881.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1265.51,0,-1998.16,-1892.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1245.78,0,-2020.07,-1885.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1269.05,0,-2019.38,-1899.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1253.6400000000001,0,-2037.82,-1893.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1363.09,0,-2136.17,-2058.8200000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1322.77,0,-2082.73,-1968.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1315.82,0,-2074.12,-1949.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1311.23,0,-2097.54,-1955.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1206.3599999999999,0,-1980.33,-1936.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1225.72,0,-2063.29,-1829.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1233.3599999999999,0,-2067.85,-1815.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1176.3900000000001,0,-2254.1799999999998,-1712.01,-24.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.66666666666666663,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwPrimaire",544,"MESSAGE","Int_V2","CIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawCIw","index":14,"n_rows":573,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"CIw",{"$f":"C1&\"Primaire\"","v":"CIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":510}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"CIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"G"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"G"},"G","G","G","H","H","H","G","G","G","G","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"CIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","",{"$f":"MID(INDIRECT(U6&$C$3),3,3)","v":""},""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"CIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"CIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"CIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"CIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"CIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"CIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"C1&\"GasProduction\"","v":"CIwGasProduction"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":547}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":38.642284972248603},{"$f":"BA189","v":0},{"$f":"N44","v":612.16278},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":650.8050649722486},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":743.67},{"$f":"H16/I16*1000","v":875.1261513470339},{"$f":"J16/8.76","v":99.900245587560946},{"$f":"P102","v":3.0352611600000001},{"$f":"Y218","v":0},null,null,{"$f":"SUM(L16:O16)","v":3.0352611600000001},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":517.9},{"$f":"P16/(Q16+eps)*1000","v":5.860708939836635},{"$f":"R16/8.76","v":0.66903070089459304},{"$f":"L16+D16","v":41.677546132248601},{"$f":"M16+E16","v":0},612.16278,0,653.84032613224861,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":110.1544427868043},{"$f":"SUM(X16:Z16)","v":653.84032613224861},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":517.9},{"$f":"AL16/AD16*1000","v":1049.7893094138719},{"$f":"AE16/8.76","v":119.83896226185753},{"$f":"BA131","v":0},{"$f":"Y160","v":0},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0},{"$f":"AC16+AA16-AB16","v":543.68588334544427}]
[null,{"$f":"B45","v":2},{"$f":"C45","v":2011},{"$f":"BA74","v":38.642284972248603},{"$f":"BA190","v":0},{"$f":"N45","v":644.46780000000001},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":683.11008497224861},764.66,{"$f":"H17/I17*1000","v":893.35140450951883},{"$f":"J17/8.76","v":101.98075393944279},{"$f":"P103","v":4.8544783919999999},{"$f":"Y219","v":3.2143191961665334},null,null,{"$f":"SUM(L17:O17)","v":8.0687975881665324},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":542.5},14.873359609249398,{"$f":"R17/8.76","v":1.6978721015124885},{"$f":"L17+D17","v":43.496763364248601},{"$f":"M17+E17","v":3.2143191961665334},{"$f":"N17+F17","v":644.46780000000001},{"$f":"O17+G17","v":0},{"$f":"P17+H17","v":691.1788825604151},{"$f":"Z219","v":0.77635500000000013},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":45.187764603133814},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":163.63157733586036},{"$f":"SUM(X17:Z17)","v":691.95523756041507},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":542.5},{"$f":"AL17/AD17*1000","v":1057.1639167330663},{"$f":"AE17/8.76","v":120.68081241245049},{"$f":"BA132","v":0},{"$f":"Y161","v":21.725660000000001},8.5118576438018998,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},30.237517643801901,{"$f":"AC17+AA17-AB17","v":573.51142482768853}]
[null,3,2012,38.642284972248603,0,679.40111999999999,0,718.0434049722486,764.66,939.03617944216853,107.19591089522473,6.3013185360000001,12.002513558933948,null,null,18.303832094933949,585.1,31.283254306308518,3.571147751861703,44.9436035082486,12.002513558933948,679.40111999999999,0,736.3472370671825,3.1900634999999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":77.485354237359516},745.82082711025578,585.09999999999991,1142.2585419123166,130.39481072058408,0,59.39961499999999,26.463593517958426,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":68.53},154.39320851795841,668.33547287289628]
[null,4,2013,33.65359123537484,76.197863721694659,643.75600999999995,0,753.6074649570694,902.33999999999992,835.17018524843127,95.339062242971607,3.9535973640000002,12.002513558933948,null,null,15.956110922933949,630.6,25.303062040407418,2.8884774018729931,37.607188599374837,88.200377280628601,643.75600999999995,0,769.56357588000333,10.45453002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":8.6141766606134045},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":203.92915150990115},786.30163244307664,630.6,937.18150585757837,106.98419016639023,507.21,0,79.646688533473707,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},586.85668853347374,590.986657593789]
[null,5,2014,39.226058035374841,111.84619274096337,651.51967000000013,0,802.59192077633838,1047.83,765.9562340993657,87.437926267050884,4.2309203039999996,25.406232994111178,null,null,29.63715329811118,680.09,43.578281253474387,4.9746896408075783,43.456978339374842,137.25242573507455,651.51967000000013,0,832.22907407444961,18.673486578000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":341.45872607073312},857.18608719552299,680.1,758.3110735550506,86.565191045097109,355.93943999999999,129.11177532000011,90.11159611555027,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},575.16281143555034,515.72736112478992]
[null,6,2015,43.136549835374844,136.85559102884179,713.75291000000004,0,893.74505086421664,1193.82,748.64305411554233,85.461535857938628,4.419781092,29.289576695641422,null,null,33.709357787641423,734.19999999999993,45.91304520182824,5.2412152056881549,47.556330927374844,166.1451677244832,713.75291000000004,0,927.4544086518581,34.654732134,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":9.024603823172141},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":451.93846476001971},971.13374460903026,734.2,707.15783144784882,80.725779845644851,249.71244000000002,31.479562400000017,175.21634708775457,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":29.895},486.30334948775459,519.1952798490106]
[null,7,2016,65.444404251061115,241.35865441146797,1150.96299,0,1457.7660486625291,1978.9,736.65473175124009,84.093005907675817,4.6404802800000002,34.827873126763876,null,null,39.468353406763875,787.19999999999993,50.137644062833459,5.7234753496385231,70.084884531061121,276.18652753823187,1150.96299,0,1497.2344020692931,50.088030492000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":9.024603823172141},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":1372.88225510334},1556.3470363844651,787.2,233.059935570535,26.605015476088472,1440.8951066666682,48.85514029000003,169.20872358343485,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},1658.9589705401031,183.46478128112517]
[null,8,2017,72.326691545178761,281.30462610263135,1328.67697,0,1682.3082876478102,2250.25,747.60950456518617,85.343550749450472,4.8666386519999998,40.28646803532196,null,null,45.153106687321959,842.50000000000011,53.594191913099124,6.1180584375683935,77.193330197178767,321.59109413795329,1328.67697,0,1727.4613943351321,65.757657006000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":1549.723787449685},1806.3697122843728,842.5,304.62424312722584,34.774456977993815,414.22398427666718,47.618406550000024,171.79979547850121,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":45},678.64218630516848,256.64592483468778]
[null,9,2018,72.326691545178761,281.30462610263135,1345.33014,0,1698.9614576478102,2250.25,755.0100911666749,86.188366571538239,5.0346760679999996,43.556953845439132,null,null,48.591629913439135,900.20000000000016,53.978704635524707,6.1619525839640081,77.361367613178757,324.86157994807047,1345.33014,0,1747.5530875612494,81.77309196600001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":1438.1717907323275},1842.4768404704901,900.2,449.12802681422187,51.270322695687426,0,23.70888454,175.5911953720761,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},199.30007991207611,404.30504973816255]
[null,10,2019,72.326691545178761,281.30462610263135,1361.6444299999998,0,1715.27574764781,2250.25,762.26008116778576,87.015991000888789,5.2357261680000002,48.046819329236655,null,null,53.282545497236654,960.40000000000009,55.479535086091062,6.3332802609692997,77.56241771317876,329.351445431868,1361.6444299999998,0,1768.5582931450467,98.109953225999988,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":1362.2996955506762},1879.8189073142873,960.40000000000009,538.85798809205653,61.513468960280427,0,37.255204800000016,179.11527251278358,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},216.37047731278358,517.51921176361111]
[null,11,2020,72.326691545178761,281.30462610263135,1377.4060799999997,0,1731.0373976478099,2250.25,769.26448067895114,87.815579986181646,5.3120094840000007,50.326667326497855,null,null,55.638676810497856,1023.2099999999999,54.376596016413146,6.2073739744763863,77.638701029178762,331.63129342912919,1377.4060799999997,0,1786.6760744583078,115.07273093999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":1278.6588542455827},1914.8994663415483,1023.2,621.81451534007579,70.983392162109112,0,19.93399787500001,185.97774103988945,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},205.91173891488947,636.24061209596562]
[null,12,2021,72.326691545178761,281.30462610263135,1402.6393800000001,0,1756.2706976478103,2250.25,780.47803472850137,89.095666064897415,5.5302971400000001,56.067764916085501,null,null,61.598062056085503,1081.8999999999999,56.935079078950153,6.499438251021707,77.856988685178763,337.37239101871683,1402.6393800000001,0,1817.8687597038959,133.04066828399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":1204.2316908813236},1964.0600889311365,1081.9000000000001,702.30926892486639,80.172290973158269,0,76.091516600000048,196.99818359497905,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},273.08970019497912,759.8283980498129]
[null,13,2022,72.326691545178761,281.30462610263135,1428.02378,0,1781.6550976478102,2250.25,791.75873687270757,90.383417451222329,5.7435702479999993,60.518885752725978,null,null,66.262456000725976,1143,57.97240244982175,6.6178541609385562,78.070261793178759,341.82351185535731,1428.02378,0,1847.9175536485361,152.34130121999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":1133.5527181425573},2013.4095158117768,1143,769.77847565111074,87.874255211314008,0,100.22999134500002,211.60968884918145,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},311.83968019418148,879.85679766921953]
[null,14,2023,72.326691545178761,281.30462610263135,1451.2233799999999,0,1804.8546976478101,2250.25,802.06852467406293,91.56033386690217,5.8618757160000001,61.782720206829268,null,null,67.644595922829268,1206.7,56.057508844177256,6.3992590004768557,78.188567261178761,343.0873463094606,1451.2233799999999,0,1872.4992935706393,175.92404860199997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":1059.1525597730256},2061.5740031158803,1206.7,830.71305489587689,94.830257408205128,0,12.329296980000009,258.55824792179595,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},270.88754490179599,1002.4214433428547]
[null,15,2024,75.850969058692272,293.58516643032999,1468.6798799999999,0,1838.1160154890222,2270.27,809.64643654235931,92.425392299356091,5.7631414680000006,64.717247223493331,null,null,70.480388691493332,1272.9000000000001,55.369933766155732,6.3207686947666364,81.614110526692272,358.30241365382335,1468.6798799999999,0,1908.5964041805155,203.89132183800001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":5.3576033188251202},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":1014.0028843718021},2125.6383869617562,1272.9000000000001,877.51834858101893,100.17332746358663,122.61805160000011,57.987064025000059,306.62963266822885,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},487.23474829322902,1116.9931059087792]
[null,16,2025,75.850969058692272,293.58516643032999,1485.9941799999999,0,1855.4303154890222,2270.27,817.27297435504238,93.296001638703473,5.5005081479999998,63.559922281092696,null,null,69.06043042909269,1342.11,51.456609688161279,5.8740422018448948,81.351477206692266,357.14508871142266,1485.9941799999999,0,1924.490745918115,235.243100352,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":12.384861491362784},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":939.86581665680774},2172.8845072133558,1342.1,927.95138368818345,105.93052325207574,0,12.343422300000013,343.73691879510659,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},356.08034109510658,1245.4035520479108]
[null,17,2026,97.839855383016612,367.94310675498463,1503.36148,0,1969.1444421380013,2395.1799999999998,822.12795787289531,93.850223501472072,5.2968189599999995,65.141851962569831,null,null,70.438670922569827,1413.8,49.822231519360315,5.6874693515251504,103.13667434301661,433.08495871755446,1503.36148,0,2039.5831130605711,265.58552976599998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":18.499838699366375},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":1003.7522776663565},2318.319303769812,1413.8000000000002,942.89635365880758,107.63657005237529,742.44500000000073,40.073604340000038,332.67054342288702,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},1115.1891477628878,1333.0668648028222]
[null,18,2027,101.06364997761121,399.93697910429603,1521.9917399999999,0,2022.9923690819071,2447.1799999999998,826.66267666534839,94.367885464080871,5.1659900280000004,69.711673663069917,null,null,74.877663691069912,1488.3000000000002,50.310867224730764,5.7432496831884432,106.2296400056112,469.64865276736595,1521.9917399999999,0,2097.8700327729771,294.98004045599998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":26.538925059850918},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":992.89823498113196},2406.000734172218,1488.3000000000002,967.30593579986351,110.42305203194789,342.37590872090004,71.747259265000082,322.27768289312633,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},736.40085087902639,1439.641424250937]
[null,19,2028,131.19093041004362,516.90751342592432,1559.4433499999998,0,2207.5417938359678,2686.37,821.75641994065154,93.807810495508164,4.9976396279999999,71.847919429579264,null,null,76.845559057579266,1565.52,49.086283827155455,5.6034570578944587,136.18857003804362,588.75543285550361,1559.4433499999998,0,2284.3873528935469,326.42031599399996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":20.070668863405288},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":1176.6185766561089},2623.9583298307875,1565.5,937.34297159890389,107.002622328642,1231.019545936651,48.710296965000033,344.70718892950151,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},1624.4370318311526,1467.4104220380841]
[null,20,2029,132.53761986950309,521.25312762623435,1576.6238499999997,0,2230.4145974957373,2694.02,827.91315487477345,94.510634118124827,4.850294688,74.284784844658731,null,null,79.135079532658736,1645.6,48.08889130540706,5.4895994640875641,137.38791455750308,595.53791247089305,1576.6238499999997,0,2309.5496770283962,358.45935110999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":27.784789172844352},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":1105.5002692924777},2681.1596890816372,1645.6,974.38272299587015,111.23090445158336,43.389845400000034,50.013702915000046,351.27191291633602,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},444.6754612313361,1603.4442089620038]
[null,21,2030,139.98906466950308,567.43549294424099,1621.5864399999998,0,2329.0109976137437,2787.95,835.38478007630829,95.363559369441589,5.97531546,86.501483177387925,null,null,92.47679863738793,1716.1000000000001,53.887767983712514,6.1515716876384152,145.96438012950307,653.93697612162896,1621.5864399999998,0,2421.4877962511318,364.27296014999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":29.917007280423476},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":1144.5597068285088},2798.9114173443727,1716.1,981.45138266784443,112.03782907167174,491.79655835465019,105.19586616000004,63.739671342620099,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},660.73209585727034,1684.2687177962875]
[null,22,2031,156.36140973436795,577.13423693753805,1589.94362,0,2323.4392666719059,2775.87,837.01299652790146,95.549428827386009,8.0054684639999998,88.643739696610851,null,null,96.649208160610854,1798.9,53.726837600796927,6.1332006393603802,164.36687819836794,665.7779766341489,1589.94362,0,2420.0884748325166,365.55432827399994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":26.740717249951086},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":993.27894916944865},2798.7934640497574,1798.9,1018.5420157486574,116.27191960601112,100.26103970850011,47.798908080000004,14.048757412257924,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},162.10870520075801,1832.2552321302599]
[null,23,2040,201.65098854083325,499.8657420536191,927.76884000000007,0,1629.2855705944526,2275.9299999999994,715.87683742226386,81.721100162358894,6.4636044120000005,172.67592305813673,null,null,179.13952747013673,2749.92,65.143541437381927,7.4364773330344667,208.11459295283325,672.54166511175583,927.76884000000007,0,1808.4250980645893,376.58313717599992,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":13.626532864421923},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":254.37685101594394},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":558.32886825430251},2198.6347681050111,2749.9,689.00060033697673,78.653036568148025,2425.5514759810012,9421.2679288200015,1148.7253741753857,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":5.19},13000.73477897639,1894.6827508666524]
[null,24,2050,279.08983633362607,366.88309153751214,1367.6002799999999,0,2013.573207871138,3224.4999999999995,624.46060098345117,71.285456733270678,10.459387116,195.269078903278,null,null,205.72846601927799,4406.6900000000005,46.685486389741754,5.3293934234865015,289.54922344962608,562.15217044079009,1367.6002799999999,0,2219.3016738904162,414.89233982999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":13.626532864421923},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":370.17769119547017},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":422.29345743018774},2647.8205465848378,4406.7,589.03596349879058,67.241548344610791,5980.7892316204243,4827.6944127500001,4200.1723366038195,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},15008.655980974243,2595.7047803501205]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"CIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs",null,"Gas","AGA"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"(R44*OFFSET(D$1,$C$13+$B44,0)+S44*OFFSET(E$1,$C$13+$B44,0))/1000","v":583.15459999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":29.008179999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":612.16278},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":3949.4913864095997},{"$f":"O44*OtherParams!C4","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"(R45*OFFSET(D$1,$C$13+$B45,0)+S45*OFFSET(E$1,$C$13+$B45,0))/1000","v":605.66124000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":38.806559999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":644.46780000000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":4131.2586445631996},{"$f":"O45*OtherParams!C5","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},619.22082,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":60.180300000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},679.40111999999999,4195.5885462239994,{"$f":"O46*OtherParams!C6","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},597.13720999999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":46.6188},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},643.75600999999995,3964.2035286720002,{"$f":"O47*OtherParams!C7","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},605.94520000000011,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":45.574469999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},651.51967000000013,3972.9508214352004,{"$f":"O48*OtherParams!C8","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},665.40658000000008,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":48.346330000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},713.75291000000004,4310.1281176656012,{"$f":"O49*OtherParams!C9","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},1100.05324,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":50.909750000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},1150.96299,6961.4652001488002,{"$f":"O50*OtherParams!C10","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},1274.96974,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":53.707229999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},1328.67697,7967.640974366399,{"$f":"O51*OtherParams!C11","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},1288.20472,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":57.125419999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},1345.33014,7974.8120999327994,{"$f":"O52*OtherParams!C12","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},1301.4396999999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":60.204729999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},1361.6444299999998,7980.7685723087998,{"$f":"O53*OtherParams!C13","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},1314.6746799999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":62.731400000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},1377.4060799999997,7985.1833694815996,{"$f":"O54*OtherParams!C14","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},1336.73298,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":65.906399999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},1402.6393800000001,7991.9106794591989,{"$f":"O55*OtherParams!C15","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},1358.7912799999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":69.232500000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},1428.02378,7998.8949353039998,{"$f":"O56*OtherParams!C16","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},1380.8495799999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":70.373800000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},1451.2233799999999,7999.7825664815991,{"$f":"O57*OtherParams!C17","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},1402.90788,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":65.772000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},1468.6798799999999,7985.230086911999,{"$f":"O58*OtherParams!C18","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},1424.9661799999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":61.027999999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},1485.9941799999999,7970.6308899119995,{"$f":"O59*OtherParams!C19","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},1447.02448,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":56.337000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},1503.36148,7956.4988672159998,{"$f":"O60*OtherParams!C20","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":1.34796},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},1469.08278,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":51.561},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},1521.9917399999999,7942.460279380799,{"$f":"O61*OtherParams!C21","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":21.58287},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},1491.1410799999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":46.7194},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},1559.4433499999998,7928.5618438367992,{"$f":"O62*OtherParams!C22","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":21.58287},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},1513.1993799999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":41.8416},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},1576.6238499999997,7914.8736367295996,{"$f":"O63*OtherParams!C23","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":26.000400000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},1535.2576799999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":60.328360000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},1621.5864399999998,7959.8391634895997,{"$f":"O64*OtherParams!C24","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":38.099139999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},1453.74216,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":98.102320000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},1589.94362,7639.9072361952003,{"$f":"O65*OtherParams!C25","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":83.543440000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},809.48976000000005,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":34.735639999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},927.76884000000007,4204.2903315504,{"$f":"O66*OtherParams!C26","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":83.543440000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},1230.39228,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":53.664559999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},1367.6002799999999,6392.5291821215997,{"$f":"O67*OtherParams!C27","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0,null,null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0}]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"CIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":12.92441873687377},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":38.642284972248603}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":12.92441873687377},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":38.642284972248603}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":12.92441873687377},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},38.642284972248603]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.4972999999999999},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.65359123537484]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":3.32395},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.2485168},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.4972999999999999},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},39.226058035374841]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":4.4970336},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.4972999999999999},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},43.136549835374844]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":21.556637615686274},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},65.444404251061115]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},72.326691545178761]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},72.326691545178761]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},72.326691545178761]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},72.326691545178761]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},72.326691545178761]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},72.326691545178761]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},72.326691545178761]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":3.5242775135135145},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},75.850969058692272]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":3.5242775135135145},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},75.850969058692272]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":25.513163837837844},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},97.839855383016612]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":1.9111470810810816},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":26.757751351351359},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},101.06364997761121]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":30.595886756756762},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":28.063952108108115},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},131.19093041004362]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":30.595886756756762},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":29.410641567567573},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},132.53761986950309]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":36.858838475675675},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":30.495034648648655},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},139.98906466950308]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.6166749999999999},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.4957151999999994},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.007625},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":28.438924909803923},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":54.008315172972971},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":31.767788216216228},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},156.36140973436795]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":8.9380000000000001E-2},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":18.944234478431373},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":118.43150526486488},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":31.413952162162168},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},201.65098854083325]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.1405848000000001},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":8.9380000000000001E-2},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":34.5095918117647},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":118.43150526486488},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":52.059669783783804},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":41.83273843783784},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},279.08983633362607]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"CIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.4933872799999999},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.39641408},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":3.0352611600000001}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.08859642},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5709658400000002},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.8544783919999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.3164834399999998},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.44510698799999998},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5397281080000003},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.3013185360000001]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.3673221199999999},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43637940000000003},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.149895844},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.9535973640000002]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1297377799999999},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.57309120000000002},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.4059050919999998},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.2309203039999996]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1103431399999999},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.65625120000000003},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.525182128},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.419781092]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.12004046},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.77124960000000009},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.635731576},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6404802800000002]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1297377799999999},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.88007040000000003},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.746281024},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.8666386519999998]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1151917999999998},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.148368996},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.91428480000000001},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.856830472},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.0346760679999996]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.12004046},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15709658400000001},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.99411840000000018},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9644707239999999},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.2357261680000002]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.01336994},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16873336799999999},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0577952000000002},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.0721109760000003},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.3120094840000007]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.90669942000000003},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18909774000000001},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2198384},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.2146615800000005},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.5302971400000001]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.80487755999999988},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21237130800000001},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3662000000000001},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.3601213799999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.7435702479999993]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.78063426000000002},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4854752},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.3601213799999998},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.8618757160000001]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.76123962000000001},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6912368000000004},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.0488374080000002},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.7631414680000006]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.61093116000000003},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.8261936000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.772463788},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.5005081479999998]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.45577403999999994},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.32001156000000003},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0191248000000002},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5019085599999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.2968189599999995]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.352012716},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2771584000000002},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.2313533320000003},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.1659900280000004]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15030846},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38692306799999998},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4967008000000002},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.9637073},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.9976396279999999]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.42183342000000001},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.7324000000000002},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.696061268},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.850294688]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.45674377200000005},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.9642976000000005},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5542740879999997},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.97531546]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.48001734000000001},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.1063824000000002},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.4190687239999997},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.0054684639999998]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.73311739200000003},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.7268144000000003},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.0036726200000001},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.4636044120000005]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1462232240000001},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":5.5660176000000003},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":2.214},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5331462919999999},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},10.459387116]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"CIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,5,2014,{"$f":"OFFSET(D$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":212.45400000000001},{"$f":"OFFSET(O$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":143.48544000000001},{"$f":"OFFSET(P$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},355.93943999999999,1]
[null,8,2017,{"$f":"OFFSET(D$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":414.22398427666718},{"$f":"OFFSET(AC$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},414.22398427666718,1]
[null,11,2020,{"$f":"OFFSET(D$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},0,1]
[null,19,2028,{"$f":"OFFSET(D$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":400.92},{"$f":"OFFSET(V$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":787.35085093665089},{"$f":"OFFSET(AG$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":42.748695000000033},{"$f":"OFFSET(AJ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},1231.019545936651,1]
[null,23,2040,{"$f":"OFFSET(D$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":43.801321984000005},{"$f":"OFFSET(P$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":38.305709999999998},{"$f":"OFFSET(U$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":7.5509242600000102},{"$f":"OFFSET(AC$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":165.66325175400013},{"$f":"OFFSET(AG$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},2425.5514759810012,9.5]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B160,0)","v":2010},{"$f":"OFFSET(D$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D160:$X160)*AA160","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D160:$X160)*AA160","v":0},1]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":26.463593517958426},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":59.39961499999999},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},59.39961499999999,26.463593517958426,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":28.470951268979945},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":32.026914860889036},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.1343070000000002},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.6055255400000039},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":115.09332924220712},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.969051999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},23.70888454,175.5911953720761,1]
[null,12,2021,{"$f":"OFFSET(D$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":31.189943538610766},{"$f":"OFFSET(E$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":24.623159418106763},{"$f":"OFFSET(F$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":1.9051194157681746},{"$f":"OFFSET(H$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":5.1338980000000003},{"$f":"OFFSET(I$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":44.693094600000045},{"$f":"OFFSET(J$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":139.27996122249334},{"$f":"OFFSET(N$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":26.264524000000002},{"$f":"OFFSET(O$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},76.091516600000048,196.99818359497905,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":53.781302127892381},{"$f":"OFFSET(E$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":30.480614064666636},{"$f":"OFFSET(F$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":27.560727548112926},{"$f":"OFFSET(H$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":1.681317},{"$f":"OFFSET(I$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":10.662105300000013},{"$f":"OFFSET(J$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":231.91427505443468},{"$f":"OFFSET(N$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},12.343422300000013,343.73691879510659,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":52.985677544295704},{"$f":"OFFSET(E$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":32.119356756315376},{"$f":"OFFSET(F$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":14.775259468957621},{"$f":"OFFSET(H$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":1.7920209999999996},{"$f":"OFFSET(I$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":38.28158334000004},{"$f":"OFFSET(J$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":232.79024965331831},{"$f":"OFFSET(N$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},40.073604340000038,332.67054342288702,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":12.806636072663842},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":34.42200033329874},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":16.511034936657513},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":2.7260859999999996},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":45.04208016000004},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":57.427699999999994},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},105.19586616000004,63.739671342620099,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},0,0]
[]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},0]
[null,5,2014,{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":21.277861462780628},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":14.370467556488096},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":34.983987915407859},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},111.84619274096337]
[null,8,2017,{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":165.06255543270927},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},281.30462610263135]
[null,11,2020,{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":165.06255543270927},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},281.30462610263135]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":165.06255543270927},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},281.30462610263135]
[null,19,2028,{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":22.74282684581781},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":36.760418235064009},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":165.06255543270927},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":81.038567237002113},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":95.06107500540908},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},516.90751342592432]
[null,{"$f":"B209+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":22.74282684581781},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":36.760418235064009},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":26.509916996440388},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":165.06255543270927},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":106.16124473618193},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":103.65520402140267},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},577.13423693753805]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,4,2013,{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.5604275200000002},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.8941025000000007},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.57734905306940276},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":11.425164505864545},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.002513558933948,10.45453002]
[null,7,2016,{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":12.616152000000001},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.833993500000002},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.57734905306940276},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":15.279898805109061},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":25.637884991999996},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":18.970625268585412},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},34.827873126763876,50.088030492000001]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":17.627993280000002},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.447839500000004},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1598164488078604},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":18.694092496237619},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":46.697259185999997},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":23.703044900393653},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},43.556953845439132,81.77309196600001]
[null,12,2021,{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":25.751596800000002},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":26.279452499999998},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.92673791999999988},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.6562956877061947},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":26.170501717601503},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":80.082881063999992},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":28.240967510777804},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},56.067764916085501,133.04066828399999]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":40.806094800000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":36.567415500000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.6300375360000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.5448399750541411},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":36.668149897877782},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":151.23955251599997},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":24.346932408160772},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},63.559922281092696,235.243100352]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":60.531564960000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.205467499999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":10.939368864},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.7097747665310568},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":55.685751253846718},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":237.78294978599993},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":14.889258824280963},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},74.284784844658731,358.45935110999994]
[null,23,2040,{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":64.183924320000003},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":57.014569499999993},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":13.924237248000003},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0687099492986818},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":64.218235374888835},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":241.46040610799994},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.4613957854150188},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":100.92758194853418},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},172.67592305813673,376.58313717599992]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,2155.73,0,0,63.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,2164.09,0,0,61.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,4411.66,0,0,71.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,4411.66,0,0,81.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,4411.66,0,0,63.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,459.21,0,4411.66,0,0,45.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,810.62,0,4177.42,0,0,105.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,254.01,75.040000000000006,184.94,97.75,61.78,5.21,7.81,78.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,107.62,0,0,5.21,7.81,78.12,284.91000000000003,256.68,367.91,85.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,1121.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,1121.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,1121.27,0,0,0,0,0,0,144.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,34.03,0,68.17,0,0,0,0,0,0,1121.27,0,0,0,174.5,0,0,167.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,5.21,7.81,78.12,263.81,370.76,286.14999999999998,0,0,34.03,0,68.17,0,52.05,0,0,0,0,1121.27,0,0,0,308.02999999999997,0,0,180.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwTerElcOut",313,"MESSAGE","Int_V2","CIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,723.72,112.78,2.82,13.2,1.5,0,0,0,0,492.91,7.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,757.27,136.27000000000001,2.33,4.41,0.42,12.06,0,0,0,516.33000000000004,8.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,1068.57,324.51,2.09,3.87,0.57999999999999996,22.26,0,0,0,659.34,10.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,1124.93,349.13,1.87,3.68,0.65,25.67,0,0,0,689.85,11.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1520,528.97,0.63,6.87,1.21,47.92,0,0,0,895.03,7.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,1670.72,602.79999999999995,0,8.25,1.45,57.5,0,0,0,969.77,5.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1784.54,1092.4000000000001,0,14.52,2.52,99.47,0,0,0,620.08000000000004,3.45,0,917.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.79166666666666663,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,27.77,290,84,210,111,70,19.2,30.4,164.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,290,84,210,111,70,19.2,30.4,164.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,210,0,0,19.2,30.4,164.7,333,300,430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,0,0,210,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,1319.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,111,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,1319.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,1319.27,0,0,0,0,0,0,580.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,19.2,30.4,164.7,333,450,430,0,0,90,0,156,0,0,0,0,0,0,1319.27,0,0,0,348.76,0,0,668.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwTerTotCap",379,"MESSAGE","Int_V2","CIwTerTotCap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,869.66,69.62,78.5,20.059999999999999,12.6,0,0,0,0,779.98,122.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,845.68,106.49,78.5,19.38,15.44,0,0,0,0,753.54,207.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,1160.24,216.92,78.5,18.02,9.84,35.89,0,0,0,816.18,226.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,1344.27,327.82,78.5,17.489999999999998,13.54,48.81,0,0,0,918.29,254.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,1638.78,460.65,47.1,26.14,20.22,72.92,0,0,0,1098.0999999999999,261.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,2133.63,605.02,15.7,34.94,25.67,117.07,0,0,0,1429.43,168.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,2269.42,646.05999999999995,7.85,38.31,30.9,128.36000000000001,0,0,0,1514.26,145.44999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,2887.14,1248.8900000000001,0,73.41,2.02,239.02,0,0,0,1552.71,28.54,0,4055.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,27.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,430,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,319.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,45.79,0,0,0,0,11.79,0,0,0,0,0,0,0,5.82,0,0,0,77.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,5.5,7.74,0,0,5.64,0,0,0,0,0,25.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,77.3,30.56,0,0,0,3.42,0,0,0,49.86,23.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,78.010000000000005,38.11,0,0,4.53,1.08,0,0,0,47.3,23.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,77.69,41.19,0,0.49,2.21,4.7,0,0,0,46.88,22.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,117.76,34.44,0,0.16,2.21,14.05,0,0,0,96.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,145.18,38.22,0,3.49,2.59,9.7200000000000006,0,0,0,95.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,35.090000000000003,40.96,0,3.9,3.94,11.92,0,0,0,0,83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,194.21,89.31,0,9.8800000000000008,9.84,6.95,0,0,5.95,95.45,13.16,0,214.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwFinaleElc",478,"MESSAGE","Int_V2","CIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Electricite","Exports","Rural","Urban",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,115.6,0,14.7,500.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,191.7,0,20.8,574.70000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,376.8,0,33.6,732.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,433,0,41.6,798.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,529.6,0,56,902.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,673,0,76.400000000000006,1049.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwFinaleShp",511,"MESSAGE","Int_V2","CIwFinaleShp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,-1262.1300000000001,0,-1774.84,-1625.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1304.5,0,-1220.6500000000001,-1946.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1204.47,0,-1523.83,-1805.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1077.78,0,-1692.44,-1619.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1094.8800000000001,0,-1735.61,-1652.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1167.75,0,-1798.32,-1756.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1176.4000000000001,0,-1923.61,-1771.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwGasProduction",544,"MESSAGE","Int_V2","CIwGasProduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"MIGAS","PRAGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,2175.9499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,2259.9299999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,2259.9299999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,2155.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,2164.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,2351.2600000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,3846.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,4411.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,4177.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,2326.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,3535.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGAw","index":15,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GAw",{"$f":"C1&\"Primaire\"","v":"GAwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":840}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GAwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","W","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GAwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GAwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GAwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GAwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GAwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GAwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GAwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":3.6584929375113138},{"$f":"BA189","v":0},{"$f":"N44","v":30.018279999999997},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":33.676772937511309},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":26.72},{"$f":"H16/I16*1000","v":1260.3582686194352},{"$f":"J16/8.76","v":143.87651468258392},{"$f":"P102","v":4.0728744000000004E-2},{"$f":"Y218","v":3.2757393081951934E-2},null,null,{"$f":"SUM(L16:O16)","v":7.3486137081951938E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":19.700000000000003},{"$f":"P16/(Q16+eps)*1000","v":3.7302607636877827},{"$f":"R16/8.76","v":0.42582885430225831},{"$f":"L16+D16","v":3.6992216815113137},{"$f":"M16+E16","v":3.2757393081951934E-2},30.018279999999997,0,33.750259074593259,{"$f":"Z218","v":0.30996821999999996},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":34.060227294593261},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":19.700000000000003},{"$f":"AL16/AD16*1000","v":1728.9455479488963},{"$f":"AE16/8.76","v":197.36821323617539},{"$f":"BA131","v":0},{"$f":"Y160","v":0.22140799999999999},{"$f":"Z160","v":3.3984522064553824},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":3.6198602064553822},{"$f":"AC16+AA16-AB16","v":34.060227294593261}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":3.5035588914759295},{"$f":"BA190","v":0},{"$f":"N45","v":30.35003},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":33.85358889147593},27.05,{"$f":"H17/I17*1000","v":1251.5189978364485},{"$f":"J17/8.76","v":142.86746550644389},{"$f":"P103","v":4.0728744000000004E-2},{"$f":"Y219","v":4.7088752555305903E-2},null,null,{"$f":"SUM(L17:O17)","v":8.7817496555305907E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":20.599999999999998},4.2629852676056341,{"$f":"R17/8.76","v":0.48664215383625964},{"$f":"L17+D17","v":3.5442876354759294},4.7088752555305903E-2,30.35003,0,33.941406388031233,{"$f":"Z219","v":0.48465050399999998},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":34.426056892031234},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":20.599999999999998},{"$f":"AL17/AD17*1000","v":1671.1678102927785},{"$f":"AE17/8.76","v":190.77258108365052},{"$f":"BA132","v":0},{"$f":"Y161","v":9.6865999999999994E-2},1.9151943818255492,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},2.0120603818255494,{"$f":"AC17+AA17-AB17","v":34.426056892031234}]
[null,3,2012,4.6348308914759295,2.305680024111489,44.396329999999992,0,51.336840915587409,37.93,1353.4627185759928,154.50487654977087,0.11054944799999999,0.66640821551095963,null,null,0.77695766351095963,29.900000000000002,25.985206128799582,2.9663477315981259,4.7453803394759291,2.9720882396224484,44.396329999999992,0,52.113798579098372,2.3862699899999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},54.500068569098374,29.900000000000002,1822.7447681972699,208.07588678051027,23.721250000000001,4.1859950000000001,20.849114589990066,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},48.756359589990069,54.500068569098374]
[null,4,2013,4.6348308914759295,2.305680024111489,57.363060000000004,0,64.303570915587429,45.98,1398.5117641493568,159.64746166088548,0.28219201199999999,1.4126625766591772,null,null,1.6948545886591773,37.700000000000003,44.956355124923434,5.1320040096944561,4.9170229034759299,3.7183426007706659,57.363060000000004,0,65.998425504246612,3.2097984659999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},69.208223970246607,37.700000000000003,1835.7619090251087,209.56186176085717,0,5.0439509999999999,9.0290616449035923,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},14.073012644903592,69.208223970246607]
[null,5,2014,5.9235598955299835,7.4494105319015755,59.603102,0,72.976072427431561,53.92,1353.4138061467279,154.49929293912419,0.356961168,2.6649569322213882,null,null,3.021918100221388,46.2,65.409482674616726,7.4668359217599001,6.2805210635299833,10.114367464122964,59.603102,0,75.997990527652945,4.7775060239999991,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},80.77549655165295,46.2,1748.3873712478992,199.58759945752274,52.124113140000048,11.72544956000001,17.18814660922942,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},81.037709309229484,80.77549655165295]
[null,6,2015,7.2529235149258504,18.503577372106271,44.036259999999999,0,69.792760887032117,63.949999999999996,1091.364517389087,124.58499056953049,0.33779041199999998,2.9657851629145648,null,null,3.3035755749145648,55.69,59.320803992123487,6.7717812776396675,7.5907139269258508,21.469362535020835,44.036259999999999,0,73.096336461946677,7.194802619999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},80.291139081946682,55.7,1441.4926226561342,164.5539523580062,113.70501485750012,3.119470200000003,26.502932946910768,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},143.3274180044109,80.291139081946682]
[null,7,2016,8.5192834608717973,19.696470427359341,63.059528,0,91.275281888231135,81.760000000000005,1116.3806493178954,127.44071339245382,0.30948609599999999,3.8949308812657146,null,null,4.2044169772657147,71.7,58.639009437647488,6.6939508490465167,8.8287695568717979,23.591401308625056,63.059528,0,95.479698865496843,12.739227809999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},108.21892667549685,71.7,1509.3295212761066,172.29789055663318,11.910731800000011,9.6126987000000099,60.788373790326965,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},82.31180429032699,108.21892667549685]
[null,8,2017,7.4312914608717966,19.696470427359341,42.375039999999998,0,69.502801888231133,64.28,1081.2508072220151,123.43045744543551,0.31851489599999999,4.0065107514511134,null,null,4.3250256474511133,74.589999999999989,57.983987758027546,6.6191766847063409,7.7498063568717965,23.702981178810454,42.375039999999998,0,73.827827535682246,14.113537344000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":29.429440537290429},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":4.9526430750103527},93.755437812649944,74.599999999999994,1584.8825103878019,180.92266100317374,0,0.75417100000000004,15.067755230439326,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":63.41},79.231926230439328,118.23223527493002]
[null,9,2018,7.4312914608717966,19.696470427359341,43.102440000000001,0,70.230201888231136,64.28,1092.5669242101919,124.72225162216803,0.35260207199999999,4.5208559392915992,null,null,4.8734580112915991,77.8,62.640848466133562,7.1507817883714111,7.7838935328717964,24.217326366650941,43.102440000000001,0,75.103659899522739,15.311681525999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":26.515786033862572},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},96.22941435849043,77.8,1577.7018045289587,180.10294572248387,0,4.7237104200000024,13.136300679371516,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},17.860011099371519,122.745200392353]
[null,10,2019,7.5492368122231479,20.145945695927768,43.846969999999999,0,71.542152508150906,64.95,1101.4958045904682,125.74153020439135,0.38330485199999997,5.0358059425107644,null,null,5.4191107945107646,80.899999999999991,66.985300294696074,7.6467237779333423,7.9325416642231481,25.181751638438534,43.846969999999999,0,76.961263302661678,16.526292318000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":42.297523358767492},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":13.754451361164003},99.301628553629371,80.900000000000006,1580.2806001388485,180.39732878297357,4.487895500000004,4.7151979600000029,13.316838500595059,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},22.519931960595066,127.84470055123285]
[null,11,2020,7.5492368122231479,20.145945695927768,44.619880000000002,0,72.315062508150916,64.95,1113.3958815727622,127.09998648090892,0.42119362799999999,5.6073130827240369,null,null,6.0285067107240371,84.399999999999991,71.427804620968715,8.1538589749964281,7.9704304402231481,25.753258778651805,44.619880000000002,0,78.343569218874947,17.839195566000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":51.932095523222131},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":20.57515313772813},101.99683771784264,84.4,1580.0210912717612,180.36770448307777,0,5.6117861250000045,14.394504507681587,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},20.006290632681591,133.35378010333665]
[null,12,2021,7.6451972446555807,20.912049903346841,45.518259999999998,0,74.075507148002416,65.94,1123.3774211101368,128.23943163357725,0.45278881199999998,6.1277888434188537,null,null,6.5805776554188533,87.800000000000011,74.949631602156671,8.5558940185110366,8.0979860566555804,27.039838746765696,45.518259999999998,0,80.656084803421265,18.866595522000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":33.140882649662352},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},105.33675325838895,87.800000000000011,1577.1940308434087,180.04498068988684,8.0381110000000024,5.1133024800000042,11.264282665430549,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},24.415696145430555,138.4776359080513]
[null,13,2022,7.6972082176285532,21.551627755132849,46.388239999999996,0,75.637075972761394,66.709999999999994,1133.8191571392804,129.43141063233796,0.48485919600000005,6.6360672423906042,null,null,7.1209264383906046,91.1,78.166042125235393,8.9230641695474198,8.1820674136285536,28.187694997523451,46.388239999999996,0,82.758002411152006,19.875222360000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":35.849410617300194},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},108.44729770411971,91.1,1583.9375227378694,180.81478570067003,6.8096058000000017,9.1055179600000038,11.058456583359467,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},26.973580343359473,144.29670832141989]
[null,14,2023,7.6982682176285531,22.051106224450372,47.245820000000002,0,76.995194442078926,67.239999999999995,1145.0802266817213,130.71692085407778,0.51782198400000001,7.228485746186597,null,null,7.7463077301865972,94.59,81.893516538404299,9.3485749473064264,8.2160902016285533,29.279591970636968,47.245820000000002,0,84.741502172265527,20.968935515999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":38.880726970589144},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},111.52451062123322,94.6,1589.907374120744,181.49627558455981,5.4474600000000004,10.828581610000004,11.991332170238225,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},28.267373780238231,150.40523759182236]
[null,15,2024,7.8086116770880132,22.994039812568055,48.151300000000006,0,78.953951489656077,68.460000000000008,1153.2858821159227,131.65363951095009,0.55470236399999995,7.5725736133073109,null,null,8.1272759773073115,98.3,82.678290706821258,9.4381610395914688,8.3633140410880138,30.566613425875367,48.151300000000006,0,87.081227466963384,22.266480731999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":41.546911148944062},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},115.16178113193106,98.3,1594.18812086343,181.98494530404452,9.9336064000000022,5.5245663000000018,14.226120994890463,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},29.684293694890467,156.70869228087514]
[null,16,2025,7.0101777379253205,23.829927265214302,19.492709999999999,0,50.332815003139622,35.44,1420.2261569734658,162.12627362710796,0.57679354799999993,7.6821061464250873,null,null,8.2588996944250876,102.1,80.890300623077238,9.2340525825430646,7.5869712859253209,31.51203341163939,19.492709999999999,0,58.591714697564711,23.667808295999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":84.629886857645701},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},88.073595926532391,102.1,1691.5130537137914,193.09509745591225,8.9146670000000015,0.74033299999999991,15.363977480796407,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},25.018977480796408,172.70348278417811]
[null,17,2026,7.0780917379253205,25.217792623712903,20.054729999999999,0,52.350614361638222,37.199999999999996,1407.2745796139307,160.64778306095099,0.60565352400000005,7.810064713151462,null,null,8.4157182371514629,106,79.393568267523847,9.0631927246031783,7.6837452619253206,33.027857336864365,20.054729999999999,0,60.766332598789688,25.130754575999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":87.069400153084018},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},91.711160107757379,106,1686.6090590645417,192.53528071513034,14.933637200000003,0.906389,16.039557259101251,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},31.879583459101255,178.78056026084141]
[null,{"$f":"B61","v":18},2027,10.034482585613716,33.657726751181272,50.954139999999995,0,94.646349336794984,82.97,1140.7297738555499,130.22029381912671,0.62626111200000001,7.9257392574721042,null,null,8.5520003694721041,110.2,77.604359062577672,8.8589450984677711,10.660743697613716,41.583466008653375,50.954139999999995,0,103.19834970626709,26.754535331999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":39.072146442954697},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0.22829182847183585},135.76695797123477,110.2,1584.4901323567844,180.8778689905005,84.270581808875065,1.5360179999999999,17.802926032313856,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},103.60952584118891,174.61081258571764]
[null,19,2028,11.65030609140522,39.487603029458676,51.909119999999994,0,103.0470291208639,91.27,1129.0350511763329,128.88527981464989,0.6619846920000001,8.1555932696026492,null,null,8.8175779616026499,114.4,77.076730426852123,8.7987135190470465,12.312290783405221,47.643196299061323,51.909119999999994,0,111.86460708246655,28.305015911999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":37.765906935086797},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":3.4082267881254271},145.98369592743424,114.4,1576.4106300209405,179.9555513722535,58.209822307175052,2.9714229999999997,16.999272209800154,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},78.180517516975215,180.34137607439561]
[null,20,2029,12.504046394531876,45.3290772615061,23.965440000000001,0,81.79856365603797,68.3,1197.6363639244212,136.71647990004809,0.69986400533333337,8.4296032635906819,null,null,9.1294672689240155,118.7,76.912108409055563,8.7799210512620505,13.20391039986521,53.758680525096779,23.965440000000001,0,90.928030924961988,29.912001995999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":74.880583268723683},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":7.6782861365619652},126.65410585392968,118.7,1633.162619933373,186.43408903349007,58.325624906725061,3.4579649999999997,17.618791380977363,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},79.402381287702426,193.85640298609138]
[null,21,2030,12.856164757466241,46.547548748856386,24.006440000000001,0,83.410153506322629,70.099999999999994,1189.8738018020347,135.83034267146516,0.81684282533333341,14.875534458993959,null,null,15.692377284327293,123.3,127.26988875145656,14.528526113179973,13.673007582799574,61.423083207850347,24.006440000000001,0,99.102530790649922,30.263181197999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":73.040517194880039},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":9.251490461669416},135.17978492161762,123.30000000000001,1613.6967693011211,184.21195996588142,12.166125896925012,61.894396999999998,3.8502841804174013,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},77.910807077342412,198.96881165482824]
[null,22,2031,15.001527825871921,49.921860002057443,23.130360000000003,0,88.053747827929357,93.72999999999999,939.44039078127992,107.24205374215525,0.81220488533333346,17.198280639939057,null,null,18.01048552527239,127.80999999999999,140.91609047698327,16.086311698285762,15.813732711205255,67.1201406419965,23.130360000000003,0,106.06423335320174,30.330454493999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":58.818482216593651},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":29.914096973389263},142.20876078016943,127.80000000000001,1338.913505660202,152.84400749545685,34.12314292747503,22.025673000000001,0.73757587544531522,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},56.886391802920343,171.11314602337382]
[null,23,2040,20.924782349435993,48.415736332274975,11.58013,0,80.920648681710958,130.33000000000001,620.89042186534914,70.877902039423418,1.0451367213333331,20.088726819440794,null,null,21.133863540774126,177.01,119.39361357878194,13.629407942783327,21.969919070769325,68.504463151715768,11.58013,0,102.05451222248509,31.000031664000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":61.169042874082464},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":71.503395813929387},138.86861681945277,177,726.18228180568281,82.897520754073383,402.03179616242539,533.40221244500003,69.741011199138995,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},1005.1750198065645,128.53426387960585]
[null,24,2050,30.934402990068328,39.760724852238653,8.3150700000000004,0,79.010197842306994,193.81,407.66832383420353,46.537479889749264,1.8061860959999998,14.487763873647502,null,null,16.293949969647503,254.10999999999999,64.121640112574426,7.319821930659181,32.740589086068326,54.248488725886155,8.3150700000000004,0,95.304147811954493,32.795091444000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":44.287689804394411},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":59.920682675601732},133.91331218892219,254.1,465.48728578400176,53.137818011872348,687.23482234000062,458.71622600000001,196.80807503621864,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},1342.7591233762193,118.28031931771486]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GAwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":0.62881000000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":29.389469999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":30.018279999999997},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":185.8285416384},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":0.59426000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":29.755770000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":30.35003},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":188.00135627040001},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":1.67527},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":42.721059999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},44.396329999999992,262.1331008496,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":4.4273199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":52.935740000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},57.363060000000004,326.13138254879999,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":5.0347799999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":54.134982000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},59.603102,328.88585662560001,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":37.022959999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":4.6268799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":1.6128},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},44.036259999999999,201.91813167359999,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":37.426479999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":3.6735000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":21.185928000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},63.059528,307.77341453760005,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":37.83},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":3.77142},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},42.375039999999998,189.72306586560001,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":38.233519999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":4.0952999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},43.102440000000001,190.470544752,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":38.637039999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":4.4363099999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},43.846969999999999,191.24138235360002,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":39.040559999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":4.8056999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},44.619880000000002,192.08229610079999,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":39.64584},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":5.0987999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},45.518259999999998,192.73634012639999,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":40.251119999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":5.3635000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},46.388239999999996,193.29694929120001,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":40.856400000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":5.6158000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},47.245820000000002,193.81084102560001,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":41.461680000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":5.9160000000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},48.151300000000006,194.44152633600001,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":12.497489999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":6.2216000000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},19.492709999999999,69.561511646399993,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":12.67731},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":6.6038000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},20.054729999999999,70.379066678399994,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":43.277519999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":6.9029999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},50.954139999999995,196.4737345584,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":43.882799999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":7.2526999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},51.909119999999994,197.17449601440001,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":15.620220000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":7.5716000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},23.965440000000001,81.917622609600002,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":15.832740000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":7.40008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},24.006440000000001,81.240219868799997,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":15.832740000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":6.524},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},23.130360000000003,79.044500639999995,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":7.6749900000000011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":3.1315200000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},11.58013,38.239428307200001,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":3.1424100000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":4.3990400000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},8.3150700000000004,23.468413574399996,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GAwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPOHFNCBri","EPWNDNCBat","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGBwGAw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.15493404603538449},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":3.6584929375113138}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":3.5035588914759295}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.6348308914759295]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.6348308914759295]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0.48234367567567588},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.9235598955299835]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.11913599999999999},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.0703100540540542},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.2529235149258504]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.3678140000000003},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.5192834608717973]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.3678140000000003},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.4312914608717966]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.3678140000000003},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.4312914608717966]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.4857593513513516},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5492368122231479]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.4857593513513516},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5492368122231479]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.9999999999999998E-4},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.5808197837837843},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.6451972446555807]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.8600000000000001E-3},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.6318707567567572},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.6972082176285532]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.9199999999999999E-3},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.6318707567567572},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.6982682176285531]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":4.1200000000000004E-3},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.7410142162162168},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.8086116770880132]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.4200000000000003E-3},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.3649755450980392},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.8043878378378384},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.0101777379253205]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.98E-3},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.3649755450980392},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.8695218378378382},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.0780917379253205]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.98E-3},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.9399369729729734},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":2.2183456864864866},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.034482585613716]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.98E-3},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2280831058823531},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0103521081081088},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":3.7637540571428572},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.65030609140522]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.98E-3},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.43117333333333335},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0314766486486491},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":5.3932795922779926},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.504046394531876]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.98E-3},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.43117333333333335},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0314766486486491},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":5.745397955212356},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.856164757466241]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.378116619758665},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.4979999999999994E-3},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":7.8399999999999997E-3},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.43117333333333335},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.9769049189189196},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":9.9082194903474896},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.001527825871921]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":7.8399999999999997E-3},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.20899225098039215},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.9205728108108113},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":9.9082194903474896},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":7.5843823337837852},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},20.924782349435993]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":7.8399999999999997E-3},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5473772549019611E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":4.5388399287162162},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.7532317837837845},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":4.2332452077220077},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":18.020996833783787},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.934402990068328]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GAwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":4.0728744000000004E-2}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.0728744000000004E-2}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.11054944799999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.28219201199999999]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.2768E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.29673799200000001},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.356961168]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":5.5598399999999999E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27055522799999998},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.33779041199999998]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":8.8387200000000013E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.20655291599999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.30948609599999999]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.7416000000000003E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.20655291599999998},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.31851489599999999]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.114048},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.35260207199999999]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13020480000000001},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23273568},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.38330485199999997]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.15063840000000001},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.42119362799999999]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.17059679999999999},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.25310005200000002},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.45278881199999998]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.19103039999999999},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.48485919600000005]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.21526560000000003},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27055522799999998},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.51782198400000001]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.23760000000000003},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27928281599999999},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.55470236399999995]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.24805440000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.57679354799999993]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2594592},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.29673799200000001},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.60565352400000005]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2713392},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.62626111200000001]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":1.4999999999999998E-2},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31419316800000002},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.6619846920000001]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":3.8333333333333337E-2},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.32292075600000003},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.69986400533333337]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.4002312000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2770416},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":3.8333333333333337E-2},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0.13200000000000001},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.81684282533333341]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2770416},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":3.8333333333333337E-2},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0.17099999999999999},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.25891844400000003},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.81220488533333346]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27561599999999997},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":3.3333333333333333E-2},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0.58199999999999996},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0451367213333331]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.26658720000000008},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.3184999999999998},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.8912664000000011E-2},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.8061860959999998]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GAwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPOHFNCBri","EPWNDNCBat","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGBwGAw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":21.971250000000001},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.75},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},23.721250000000001,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":11.910731800000011},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},11.910731800000011,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":4.487895500000004},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},4.487895500000004,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":5.0129999999999999},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":1.7966058000000014},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},6.8096058000000017,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":5.4474600000000004},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},5.4474600000000004,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":4.1552199999999999},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":8.5807800000000007},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":2.1976372000000017},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},14.933637200000003,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":5.1067799999999997},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0.19162951500000019},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":28.824733412475027},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},34.12314292747503,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.7810415991107829},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.3026968093228528},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":1.1854076364779755},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.13146099999999999},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":12.579968545078453},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":4.0545340000000003},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},4.1859950000000001,20.849114589990066,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.9854274366653764},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":5.798627985834016},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":3.119470200000003},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":15.718877524411376},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},3.119470200000003,26.502932946910768,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.4708105834378822},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.12605713012682643},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.1007356624438345},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.159137},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.5820754200000029},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":10.438697303362972},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.98249799999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},4.7237104200000024,13.136300679371516,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.6277457077252986},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.0924951277658292},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.3547515845462577},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.32519300000000001},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.2622179600000045},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.9834641633220818},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.5181069999999997},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},9.1055179600000038,11.058456583359467,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.7299360212147792},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.0924951277658292},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.8204474417340335},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.69881899999999997},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.1134876100000044},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.3484535795235839},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.0162749999999994},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},10.828581610000004,11.991332170238225,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.3832240967368161},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.3782246227199688},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":6.0117101564240176},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.33903100000000003},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":8.0297671564330546},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.1969869999999998},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},1.5360179999999999,17.802926032313856,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.66423703768162412},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.4706665181463083},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.0583996754267637},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.43589699999999998},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":12.7445},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.65698094916270455},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":48.713999999999999},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},61.894396999999998,3.8502841804174013,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.1277535235887468},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.4202968984350672},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.8204474417340335},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.71957599999999999},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.4725316000000026},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.1352090000000006},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":12.312309639864017},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.58119599999999993},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":34.96311},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},458.71622600000001,196.80807503621864,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},2.305680024111489]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":7.1278917757558702},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":5.6511580754280102},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},19.696470427359341]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":7.1278917757558702},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":6.1006333439964378},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},20.145945695927768]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.3809711462521321},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":7.1278917757558702},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":6.6248227262669097},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},22.051106224450372]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":2.941713684324069},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.78677307588315015},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":7.1278917757558702},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":7.4439935115743507},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},25.217792623712903]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":2.941713684324069},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.78677307588315015},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":7.1278917757558702},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":7.9771061771879976},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":19.57817197217955},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},45.3290772615061]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":2.941713684324069},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":1.2550145420970087},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":8.6330442781666669E-2},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.25501558992801887},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":2.3469169858475043},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0.10210450192339149},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":1.5151917334702767},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":23.683521015387708},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":7.5749163564790063},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},39.760724852238653]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.28927271999999998},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.0695500000000002E-2},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.2757393081951934E-2},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":3.2757393081951934E-2},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0.30996821999999996}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.6437899199999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.45606750000000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.13901068800000005},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.3781061615762928E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.1474018819999998},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.63262715389519675},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.66640821551095963,2.3862699899999997]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.53391104},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.7445540000000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.13901068800000005},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.10953253311777676},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1.204051616225837},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":3.7773268919999992},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.6522010135709508},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.9657851629145648,7.194802619999999]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":2.8564432800000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.2174845000000007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.57534979200000003},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.17811832488311366},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":2.8144452241408993},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":10.877014746},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.0432423934867519},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},5.0358059425107644,16.526292318000003]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.2991736800000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.4137085000000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.93059932800000011},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.26717748732467045},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.0635882169235664},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":13.231740852},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.3053015381423672},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.6360672423906042,19.875222360000002]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.8291186400000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.7387045000000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.8264459840000002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.36647333510433727},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.7892188698752074},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":15.273539171999998},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.5264139414455427},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},7.6821061464250873,23.667808295999997]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.6723036800000015},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.2238990000000007},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.7417043520000002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.53333130611552992},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.7892188698752074},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0.27353858601110276},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":18.274094963999996},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.8335145015888417},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},8.4296032635906819,29.912001995999997]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.7455372800000006},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.3856305000000009},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.8652694080000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.58246739573845774},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.7892188698752074},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0.27353858601110276},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":1.4413790900270289},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":18.334017305999996},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.8734375744074709},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":7.2382391238797892},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.198280639939057,30.330454493999998]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0.91,72.209999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,6.04,122.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,16.46,0,100.88,0,0,4.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,16.46,0,100.88,0,0,5.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,16.46,0,100.88,0,0,6.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,16.46,0,29.97,0,0,7.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,16.46,0,100.88,0,0,7.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,16.46,0,35.42,0,0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAwSecElcOut",280,"MESSAGE","Int_V2","GAwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,26.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,5.0599999999999996,12.42,0.3,0,0,0,0,0,0,0,0,48.42,0,0,0,6.25,0,1.54,7.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0,48.42,0,0,0,6.25,0,1.54,7.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0,48.42,0,0,0,6.25,0,1.54,8.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0.3,0,2.06,0,0,0,0,0,0,48.42,0,0,0,6.25,0,1.54,9.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0.3,0,3.11,0,0.99,0,0,0,0,48.42,0,0,0,6.25,0,1.54,11.02,11.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0.3,0,3.11,0,0.99,0,0,0,0,17,0,0,0,6.25,0,1.54,11.54,29.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAwTerElcOut",313,"MESSAGE","Int_V2","GAwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,36.03,7.2,0,0.56999999999999995,0.03,0,0,0,0,21.75,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,77.67,27,0,0.19,0.05,1.86,0,0,0,41.89,0.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,84.43,27,0,0.39,7.0000000000000007E-2,2.74,0,0,0,49.9,0.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,92.67,29.2,0,0.56999999999999995,0.11,4.0199999999999996,0,0,0,56.3,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,110.21,35.4,0,2.2200000000000002,0.17,5.71,0,0,0,65.650000000000006,1.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,117.29,39.700000000000003,0,3.44,0.22,5.83,0,0.23,0.88,67.430000000000007,1.05,0,4.5199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,156.36000000000001,81.8,0,6.99,0.42,5.61,0,0,8.7899999999999991,60.56,0.34,0,89.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPOHFEXDI","EPOHFNCBri","EPWNDNCBat","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGBwGAw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,0,46.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,46.6,15.5,1,0,0,0,0,0,0,0,0,56.97,0,0,0,12.5,0,5.12,24.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,46.6,15.5,1,0,0,0,0,0,0,0,0,56.97,0,0,0,12.5,0,5.12,33.799999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,46.6,15.5,1,0,8.6300000000000008,0,0,0,0,0,0,56.97,0,0,0,12.5,0,5.12,37.090000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,46.6,15.5,1,0,13.52,0,0,0,0,0,0,56.97,0,0,0,12.5,0,5.12,37.090000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,46.6,15.5,1,0,28.8,0,2.4700000000000002,0,0,0,0,56.97,0,0,0,12.5,0,5.12,42.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,44,15.5,1,0,28.8,0,2.4700000000000002,0,0,0,0,56.97,0,0,0,12.5,0,5.12,46.19,76.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,0,28.8,0,9.8000000000000007,0,0,0,0,6.9,0,0,0,12.5,148.66999999999999,5.12,62.59,60.34,218.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.25,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,39.14,4.34,0,0.66,0.22,0,0,0,0,26.68,3.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,61.03,18.059999999999999,0,0.91,1.1200000000000001,2.11,0,0,0,35.85,17.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,74.17,24.92,0,0.9,1.1100000000000001,2.82,0,0,0,41.85,17.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,108.47,30.98,0,1.75,1.51,5.85,0,0,0,68.03,18.850000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,119.62,32.130000000000003,0,2.58,2.13,8.7799999999999994,0,0,0,78.819999999999993,15.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,137.91999999999999,37.5,0,5.18,3.5,11.68,0,0,0,89.05,24.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,155.13,42.07,0,8.92,4.5599999999999996,11.68,0,0.39,0,97.57,25.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,189.84,65.17,0,13.81,0.28999999999999998,10.63,0,0.87,12.08,105.6,1.3,0,255.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.2916666666666667,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,4.13,0,0,0,0,0,0,0,0,0,0,0,0,0,2.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,6.04,0,0,0,0,0,0,0,0,0,0,0,0,0,1.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.61,22.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,1.47,0,0,0,0,0,0,0,0,0,0,0.11,0,11.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73,0,0.48,3.26,0,9.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,8.69,0.27,0,0,0,0,0,0,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,4.92,4.38,0,0,0.74,0,0,0,0,1.46,6.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,4.71,0.04,0,0.53,0.15,0,0,0,0,4.55,0.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,4.26,0,0,0.32,0.27,1.05,0,0,0,4.72,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,4.74,1.3,0,0.43,1.01,1.26,0,0,0,3.02,7.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,5.39,1.41,0,0.88,0.38,0.6,0,0,0,3.02,4.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,6.53,1.64,0,1.42,0.49,0,0,0,0,3.3,1.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,8.57,2.88,0,0.43,1.04,0.8,0,0,2.4300000000000002,5.0599999999999996,0.84,0,17.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAwFinaleElc",478,"MESSAGE","Int_V2","GAwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,7.2,0,0.6,22.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,21.8,0,1.4,32.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,27,0,2.1,42.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,28.1,0,4.2,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,31.5,0,6,60.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,35.4,0,8.1,66.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,39.700000000000003,0,10.6,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1495.19,0,-3037.73,-2286.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1574.84,0,-4110.83,-2380.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1759.49,0,-1542.9,-2715.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1370.22,0,-1558.8,-2030.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1575.1,0,-1832.88,-2225.5700000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1220.29,0,-1728.47,-1838.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1444.28,0,-1766.69,-1827.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1173.52,0,-1786.08,-1884.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1010.07,0,-1701.63,-1678.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1245.23,0,-1750.23,-1821.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1253.25,0,-1758.18,-1831.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1205.6099999999999,0,-1763.97,-1785.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1249.8900000000001,0,-1876.06,-1832.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1220.8499999999999,0,-2098.44,-1805.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1272.7,0,-2199.1,-1883.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1301.71,0,-2347.96,-1905.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1285.7,0,-2506.7600000000002,-1887.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1290.07,0,-2621.96,-1896.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1201.8399999999999,0,-2334.98,-1866.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1250.8900000000001,0,-2463.4499999999998,-1854.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1206.52,0,-2396.2399999999998,-1822.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1253.5,0,-2335.41,-1804.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.4583333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwPrimaire",544,"MESSAGE","Int_V2","GHwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGHw","index":16,"n_rows":573,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GHw",{"$f":"C1&\"Primaire\"","v":"GHwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":1137}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GHwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","G","H","H","O","G","G","G","G","G","G","G","S","W","G","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GHwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GHwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GHwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GHwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GHwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GHwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GHwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"C1&\"GasProduction\"","v":"GHwGasProduction"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":547}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":166.91570182409475},{"$f":"BA189","v":0},{"$f":"N44","v":1313.6282699999999},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":1480.5439718240946},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":1106.21},{"$f":"H16/I16*1000","v":1338.3932271667175},{"$f":"J16/8.76","v":152.78461497336957},{"$f":"P102","v":53.028824688},{"$f":"Y218","v":1.1816965586629473},null,null,{"$f":"SUM(L16:O16)","v":54.21052124666295},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":963.9},{"$f":"P16/(Q16+eps)*1000","v":56.24081465515151},{"$f":"R16/8.76","v":6.4201843213643279},{"$f":"L16+D16","v":219.94452651209474},{"$f":"M16+E16","v":1.1816965586629473},1313.6282699999999,0,1534.7544930707575,{"$f":"Z218","v":5.9166091200000013},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":1540.6711021907574},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":963.9},{"$f":"AL16/AD16*1000","v":1598.3723438020102},{"$f":"AE16/8.76","v":182.46259632443039},{"$f":"BA131","v":0},{"$f":"Y160","v":7.9907809999999992},{"$f":"Z160","v":64.868951141501029},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":72.859732141501027},{"$f":"AC16+AA16-AB16","v":1540.6711021907574}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":166.91570182409475},{"$f":"BA190","v":0},{"$f":"N45","v":490.42660000000001},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":657.34230182409476},800.79,{"$f":"H17/I17*1000","v":820.867270850154},{"$f":"J17/8.76","v":93.706309457780137},{"$f":"P103","v":10.786329036},{"$f":"Y219","v":4.8986370049306807},null,null,{"$f":"SUM(L17:O17)","v":15.68496604093068},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":1003.4999999999999},15.630260130318266,{"$f":"R17/8.76","v":1.784276270584277},{"$f":"L17+D17","v":177.70203086009477},4.8986370049306807,490.42660000000001,0,673.02726786502546,{"$f":"Z219","v":9.7062508200000011},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":569.14609140656171},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":682.7335186850255},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":1003.5},{"$f":"AL17/AD17*1000","v":1247.5133134943569},{"$f":"AE17/8.76","v":142.41019560437866},{"$f":"BA132","v":0},{"$f":"Y161","v":25.122889000000001},41.549150416259856,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},66.67203941625985,{"$f":"AC17+AA17-AB17","v":1251.8796100915872}]
[null,3,2012,170.40883942409477,22.034716919948416,590.02302999999995,0,782.46658634404309,994.92,786.46181235078518,89.778745702144434,5.8523326200000003,9.4406542894500785,null,null,15.292986909450079,1074.5,14.232654173390184,1.624732211574222,176.26117204409476,31.475371209398496,590.02302999999995,0,797.75957325349316,41.32672788,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":459.23671176314707},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},839.08630113349318,1074.5,1208.304339596687,137.93428534208755,220.011008,30.699602999999996,346.68289553596424,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},597.39350653596421,1298.3230128966402]
[null,4,2013,175.32968182409476,128.64077868655136,486.46276999999998,0,790.43323051064613,1060.4299999999998,745.38935197103649,85.090108672492747,6.2761055040000002,17.012730434050027,null,null,23.288835938050028,1211.5,19.223141508755923,2.1944225466616349,181.60578732809478,145.65350912060137,486.46276999999998,0,813.72206644869618,87.155993268000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":7.1958436173995386},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":690.27526772172223},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":106.50128268768076},908.07390333409569,1211.5,1231.4056032753917,140.57141589901732,1133.7895731199999,51.179842999999998,502.466246630309,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":78.47999999999999},1765.9156627503089,1491.8478883681371]
[null,5,2014,167.26286228641547,162.19515951866461,688.67930999999999,0,1018.1373318050801,1358.9199999999998,749.22536411641613,85.528009602330613,6.485084316,22.886714989153287,null,null,29.371799305153289,1289.4000000000001,22.779431755022099,2.600391752856404,173.74794660241548,185.0818745078179,688.67930999999999,0,1047.5091311102333,112.06035528000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":7.1958436173995386},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":398.98820869698562},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":138.33497988514364},1166.7653300076329,1289.4000000000001,1107.0409173409917,126.37453394303559,335.03190336,41.247976000000001,273.04826291561437,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},649.32814227561437,1427.4185588194748]
[null,6,2015,188.65515908641547,221.59309208548203,1073.4788199999998,0,1483.7270711718973,1920.01,772.77049138905386,88.215809519298389,6.6761215199999997,28.404288386394569,null,null,35.080409906394571,1372.7,25.555773225132231,2.9173257106315331,195.33128060641548,249.9973804718766,1073.4788199999998,0,1518.8074810782919,138.33663228,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":10.265630114730534},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":388.48382764443704},1667.4097434730224,1372.7,931.68639602869189,106.35689452382327,593.07315200000005,37.293409999999994,288.08976464775265,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":33.479999999999997},951.93632664775271,1278.9259158285854]
[null,7,2016,188.65515908641547,221.59309208548203,1089.50757,0,1499.7558211718974,1920.01,781.11875520017998,89.168807671253418,6.8729771159999995,33.956666513785422,null,null,40.829643629785423,1461.8,27.931073764883102,3.1884787402834593,195.52813620241545,255.54975859926745,1089.50757,0,1540.5854648016827,165.00228032999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":10.265630114730534},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":404.69067243832751},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":657.63188430311311},1715.8533752464134,1461.8,1000.760817746359,114.24210248246106,0,37.528655999999991,292.3587794003048,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},329.88743540030481,1462.9121633816276]
[null,8,2017,188.65515908641547,221.59309208548203,1105.5251599999999,0,1515.7734111718974,1920.01,789.46120654157914,90.121142299267021,7.0611051239999991,39.513139315311513,null,null,46.574244439311514,1556.9,29.914730836285159,3.4149236114480774,195.71626421041546,261.10623140079355,1105.5251599999999,0,1562.3476556112089,192.92679775799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":651.95877394654349},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":776.74151127740674},1769.666140604008,1556.9,1056.5119168046406,120.60638319687678,0,37.556332000000005,306.16086341815424,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":45},388.71719541815423,1644.8834032731449]
[null,9,2018,188.65515908641547,221.59309208548203,1121.9825799999999,0,1532.2308311718973,1920.01,798.0327348148694,91.099627261971392,7.2666883079999991,45.168907964617283,null,null,52.435596272617282,1658.0099999999998,31.625621240101708,3.6102307351714278,195.92184739441547,266.76200005009929,1121.9825799999999,0,1584.6664274445145,221.71422117600002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":667.54735533613768},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":673.55420516222875},1820.7723358553135,1658,1094.5509565918107,124.94873933696471,0,38.227474999999998,315.62165512666894,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},353.84913012666891,1814.7654860292223]
[null,10,2019,186.97131188641546,221.59309208548203,933.79888999999991,0,1342.3632939718973,1670.89,803.38220587345495,91.710297474138699,7.4780898839999992,50.872789035012161,null,null,58.35087891901216,1765.8,33.045010147628112,3.7722614323776384,194.44940177041548,272.4658811204942,933.79888999999991,0,1400.7141728909094,251.61655651200002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":395.98341550298471},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},1666.7224166377084,1765.8,1168.142389931302,133.34958789170113,0,38.55266799999999,327.84540783180273,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},366.39807583180271,2062.705832140693]
[null,11,2020,186.85042388641546,221.59309208548203,941.7506699999999,0,1350.1941859718972,1663.99,811.41965154351726,92.627814103141247,7.5304554120000002,52.74098410921723,null,null,60.271439521217232,1880.5,32.050752204677863,3.6587616672006695,194.38087929841546,274.33407619469926,941.7506699999999,0,1410.4656254931144,282.73622875199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":530.85258440659686},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},1707.5935414799135,1880.5,1190.3462514684979,135.88427528179201,0,20.604782,341.19213507822292,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},361.79691707822292,2238.4461258865103]
[null,12,2021,186.85042388641546,221.59309208548203,961.52710999999999,0,1369.9706259718973,1663.99,823.30460277519535,93.984543695798564,7.6778546760000008,55.419924662200614,null,null,63.097779338200617,1990.1000000000001,31.705833544989481,3.6193873909805343,194.52827856241547,277.01301674768263,961.52710999999999,0,1433.0684053100979,319.49649170999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":665.03156335430151},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},1766.9565842548968,1990.1000000000001,1222.0431875831355,139.50264698437621,0,43.229911999999999,403.03485550710701,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},446.26476750710702,2431.9881476091982]
[null,13,2022,187.91119818371274,224.5721684982727,982.4952199999999,0,1394.9785866819852,1670.04,835.29651186916794,95.353483090087664,7.8436788479999997,58.25446283232327,null,null,66.098141680323266,2106.8999999999996,31.372225392761667,3.5813042685800989,195.75487703171274,282.826631330596,982.4952199999999,0,1461.0767283623086,358.19467822199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":803.61393778094157},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},1833.6630938191076,2106.9,1251.7333673169344,142.89193690832585,30.891848387400028,49.858313999999993,424.28200328900914,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},505.03216567640914,2637.2770316000492]
[null,14,2023,206.54465828779206,320.44990024126088,1027.4066699999998,0,1554.4012285290528,1866.47,832.80268556636474,95.068799722187762,8.3844731373333339,64.13773321063394,null,null,72.52220634796727,2231.6,32.497851921331019,3.7098004476405273,214.92913142512541,384.58763345189482,1027.4066699999998,0,1626.9234348770201,398.07135191399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":729.46251507179113},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},2039.3864740258191,2231.6,1240.7460965664143,141.63768225644,994.21429407300104,98.510892000000013,437.20278709436315,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},1529.9279731673644,2768.8489890976102]
[null,15,2024,242.66801376887315,434.90072503278583,1052.30124,0,1729.869978801659,2072.0299999999997,834.86724555226476,95.304480085874971,8.4113210266666663,63.594094456562622,null,null,72.005415483229285,2364.31,30.455149909666982,3.4766152864916648,251.07933479553981,498.49481948934846,1052.30124,0,1801.8753942848884,448.89233554799995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":660.87679331959919},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},2265.1594170676876,2364.3000000000002,1237.5909192519082,141.27750219770641,1159.420700157501,33.988051999999996,557.19481166553192,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},1750.6035638230328,2926.0362103872867]
[null,16,2025,281.16114548238664,555.43952145691242,1087.9620799999998,0,1924.5627469392989,2291.0699999999997,840.02791138607688,95.893597190191429,8.7530590186666668,68.598324088398783,null,null,77.351383107065445,2505.9,30.867705457822247,3.5237106687011699,289.91420450105329,624.03784554531126,1087.9620799999998,0,2001.9141300463643,491.66094803999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":584.51556002001394},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},2507.9667653211636,2505.9,1234.0805001561025,140.87676942421263,1220.883443756901,72.044166999999987,468.90963689913963,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},1761.8372476560407,3092.4823253411778]
[null,17,2026,303.96751297427863,627.82642474768829,1018.82579,0,1950.6197277219669,2304.41,846.47251475300277,96.629282506050544,10.788098534666666,86.21265348953068,null,null,97.00075202419734,2656.71,36.511607222403732,4.1679916920552209,314.75561150894532,714.03907823721897,1018.82579,0,2047.6204797461642,533.68019421600002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":739.94820523274473},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},2595.6923611969632,2656.7,1255.5578599125638,143.32852282106893,741.74421083372567,191.42834899999997,460.693679759877,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},1393.8662395936026,3335.6405664297081]
[null,{"$f":"B61","v":18},2027,310.80498818084982,667.37709698793321,1152.34175,0,2130.5238351687831,2485.09,857.32260609023535,97.86787740756111,13.901744566666668,115.35743107038584,null,null,129.25917563705252,2817.6,45.875630194702502,5.2369440861532537,324.70673274751647,782.73452805831903,1152.34175,0,2259.7830108058356,574.07122313399998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":708.64066475942559},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},2848.2459211746345,2817.6,1262.3816673530878,144.10749627318353,417.84299704860018,299.02961199999999,442.84211248295151,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},1159.7147215315517,3556.8865859340603]
[null,19,2028,314.06533694953788,694.86126883145062,1180.1903500000001,0,2189.1169557809885,2501.0499999999997,875.27916506306906,99.917712906743049,15.641671102666667,133.83103106886583,null,null,149.47270217153249,2989.09,50.006089535956576,5.708457709584084,329.70700805220457,828.69229990031647,1180.1903500000001,0,2338.5896579525211,619.05500398200002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":896.45544936555621},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},2972.0363491693201,2989.1,1294.1995244504624,147.73967174092036,274.4224204606503,198.354883,493.1964614875389,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},965.97376494818923,3868.4917985348766]
[null,20,2029,345.83619435185449,807.99774781254973,1190.43931,0,2344.2732521644039,2669.4100000000003,878.19902231744231,100.25102994491351,17.448053710666667,309.25103598414091,null,null,326.69908969480758,3172.0099999999998,102.99434418358632,11.757345226436795,363.28424806252116,1117.2487837966905,1190.43931,0,2670.9723418592116,643.67520517200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":836.35674097710398},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":98.503418544722877},3329.0392342660107,3172,1282.1224958065548,146.36101550303138,1129.638781956301,1691.5451319999997,269.9327597439858,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},3091.1166737002868,4066.8925566983917]
[null,21,2030,356.49135888312861,864.26875540301603,949.12906999999996,0,2169.8891842861449,2429.2599999999998,893.23052463966189,101.96695486754132,21.524183818666664,499.61677669307795,null,null,521.14096051174465,3369.7000000000003,154.65500208036266,17.654680602781127,378.01554270179525,1363.885532096094,949.12906999999996,0,2691.0301447978895,654.46777045199997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":1055.0977940641656},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},3359.8896024846886,3369.7,1310.201916060437,149.56642877402248,561.85160654122558,1796.9650579999998,118.32831536449046,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},2477.1449799057159,4414.9873965488541]
[null,22,2031,333.04876558034852,869.17589147496744,670.33219999999994,0,1872.556857055316,2173.54,861.52399176243182,98.34748764411323,18.191670322666667,602.17044019498519,null,null,620.3621105176519,3570.6100000000006,173.74121243034506,19.833471738623867,351.24043590301517,1471.3463316699526,670.33219999999994,0,2492.9189675729676,657.42208833599989,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":986.94328545587098},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":13.159539692299578},3164.7327431437666,3570.5999999999995,1159.0535173100709,132.31204535503093,48.996497550000043,1014.2750609999998,32.390766161287111,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},1095.6623247112868,4138.5164889073385]
[null,23,2040,386.13592576322156,771.24773039737886,1208.0115500000002,0,2365.3952061606005,2859.21,827.28977800182588,94.43947237463766,27.329209950666669,692.47726124073347,null,null,719.80647119140019,6061.54,118.74976840707356,13.55590963551068,413.46513571388823,1463.7249916381124,1208.0115500000002,0,3085.2016773520008,705.595062816,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":1102.7873294212859},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":7.4319722126075387},3805.1884274027998,6060.2000000000007,808.64390360243522,92.310947899821372,4693.3055911296706,14211.679397230002,5017.5425675064716,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},23922.527555866145,4900.5437846114783]
[null,24,2050,525.43336783781183,759.77137074555492,4021.5690800000002,0,5306.7738185833668,6537.9600000000009,811.68649220603459,92.658275365985688,53.778603107999999,501.13896829222773,null,null,554.91757140022776,11049.21,50.222375301014779,5.7331478654126462,579.2119709458118,1260.9103390377827,4021.5690800000002,0,5861.6913899835945,808.99038788400003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":878.76526927472241},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":107.85028081925148},6685.0734651023931,11034.7,675.68565104242646,77.13306518749161,13831.830014690433,22059.174065799998,11336.132156209951,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},47227.136236700375,7455.988453557864]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GHwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs",null,"Gas","AGA"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"(R44*OFFSET(D$1,$C$13+$B44,0)+S44*OFFSET(E$1,$C$13+$B44,0))/1000","v":93.411400000000015},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":770.52789000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":449.68897999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":1313.6282699999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":5313.3155001168006},{"$f":"O44*OtherParams!C4","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"(R45*OFFSET(D$1,$C$13+$B45,0)+S45*OFFSET(E$1,$C$13+$B45,0))/1000","v":93.411400000000015},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":306.98480999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":90.030389999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":490.42660000000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":2186.7164120256002},{"$f":"O45*OtherParams!C5","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},215.15559999999996,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":303.27660000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":71.590829999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},590.02302999999995,2808.9417718223999,{"$f":"O46*OtherParams!C6","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":333},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},406.82965000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":79.633119999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},486.46276999999998,2621.4095819327999,{"$f":"O47*OtherParams!C7","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":337},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},604.63433999999995,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":84.044970000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},688.67930999999999,3633.2252047152001,{"$f":"O48*OtherParams!C8","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":341},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},984.78426999999988,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":88.694550000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},1073.4788199999998,5557.678225656,{"$f":"O49*OtherParams!C9","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":345},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},995.99606999999992,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":93.511499999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},1089.50757,5567.2786576031995,{"$f":"O50*OtherParams!C10","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":349},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},1007.2078699999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":98.31729},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},1105.5251599999999,5576.5053501071998,{"$f":"O51*OtherParams!C11","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":353},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},1018.4196699999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":103.56291},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},1121.9825799999999,5586.6897499343995,{"$f":"O52*OtherParams!C12","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":357},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},824.77840999999989,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":109.02047999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},933.79888999999991,4592.7091956288004,{"$f":"O53*OtherParams!C13","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":361},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},827.9825699999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":113.76809999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},941.7506699999999,4573.3640092464002,{"$f":"O54*OtherParams!C14","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":365},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},841.66750999999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":119.85959999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},961.52710999999999,4586.4916071888001,{"$f":"O55*OtherParams!C15","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":371},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0.74776999999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},855.35244999999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":126.39499999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},982.4952199999999,4600.530195024,{"$f":"O56*OtherParams!C16","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":377},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":25.043480000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},869.03738999999985,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":133.32579999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},1027.4066699999998,4615.3162617456001,{"$f":"O57*OtherParams!C17","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":383},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":36.120909999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},882.72232999999994,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":133.458},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},1052.30124,4611.5087911680002,{"$f":"O58*OtherParams!C18","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":389},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":47.762809999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},896.40726999999993,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":143.792},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},1087.9620799999998,4634.8675063680002,{"$f":"O59*OtherParams!C19","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":395},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":60.639400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},804.74149,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":153.44489999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},1018.82579,4190.8993087632007,{"$f":"O60*OtherParams!C20","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":401},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},926.83778999999993,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":163.62},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},1152.34175,4691.1756423360002,{"$f":"O61*OtherParams!C21","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":407},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},940.14659000000006,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":178.15979999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},1180.1903500000001,4722.0080261856001,{"$f":"O62*OtherParams!C22","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":413},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},959.56054999999992,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":168.9948},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},1190.43931,4717.8039395087999,{"$f":"O63*OtherParams!C23","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":419},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},694.30246999999997,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":192.94264000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},949.12906999999996,3610.0824220704003,{"$f":"O64*OtherParams!C24","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":425},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},498.60271999999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":109.84552000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},670.33219999999994,2586.7842173472,{"$f":"O65*OtherParams!C25","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":425},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},1071.65147,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":74.476119999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},1208.0115500000002,4884.7350931632,{"$f":"O66*OtherParams!C26","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":425},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},3836.0087200000003,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":123.6764},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},4021.5690800000002,16520.780650704,{"$f":"O67*OtherParams!C27","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":425},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0,null,null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0}]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GHwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOLCEXCC","EPOLCEXGT","EPODSEXGT","EPGASEXCC","EPHYDEXDAAko","EPHYDEXROKpo","EPODSNUEff","EPGASNCAbo","EPGASNUDo1","EPGASNCTem","EPGASNCAb2","EPGASNUSun","EPGASNUAb3","EPGASNUDo2","EPSOLNCSol","EPWNDNCWin","EPGASNCAb4","EPHYDNUDABui","EPHYDNUDAJua","EPHYDNUDAPwa","EPHYDNUROHem","EPHYDNUDAKul","EPHYDNUDADab","EPHYDNUDANou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUDMeTBwGHw;MAINWAPP",0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":166.91570182409475}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":166.91570182409475}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.6884024},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},170.40883942409477]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.6884024},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},175.32968182409476]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.6884024},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},167.26286228641547]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.65515908641547]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.65515908641547]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.65515908641547]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.65515908641547]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0.12088800000000001},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},186.97131188641546]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},186.85042388641546]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},186.85042388641546]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":1.0607742972972973},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},187.91119818371274]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":35.501748713513514},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},206.54465828779206]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":51.204715005405411},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":20.420389189189194},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},242.66801376887315]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":67.708960394594598},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":42.409275513513521},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},281.16114548238664]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":15.7464768},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":85.961291691891901},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":49.232502108108122},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},303.96751297427863]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.73448E-2},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":1.2217071436142026E-2},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":50.700657675675686},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},310.80498818084982]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":2.5929600000000001E-2},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.0141806147323801E-2},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":50.700657675675686},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":3.2238392339768343},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},314.06533694953788]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":2.5929600000000001E-2},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.0141806147323801E-2},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":50.700657675675686},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":34.994696636293433},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},345.83619435185449]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":2.5929600000000001E-2},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":12.4381752},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.0141806147323801E-2},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":50.700657675675686},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":51.227353167567571},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},356.49135888312861]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.85238062016490501},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.2153371499031742},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":8.7599999999999997E-2},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.8944792000000001},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.4113607999999997},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":3.4763183999999998},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.43817520000000004},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":8.3774204133545305E-2},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":50.700657675675686},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":51.227353167567571},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},333.04876558034852]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.6656680000000001},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.221514},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":22.266485340328568},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":23.431987984313725},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":70.66158810810812},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":51.227353167567571},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},386.13592576322156]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.6656680000000001},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.221514},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.27924734711181776},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":107.73043275294118},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":21.11255209358108},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":131.00383816216217},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":21.79221423938224},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":24.966572079729733},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},525.43336783781183]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GHwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":46.328946299999998},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.3876864919999998},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.3121918959999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":53.028824688}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":6.5069017200000001},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26764603199999998},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0117812839999996},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":10.786329036}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.6776363599999999},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15418738800000001},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0205088720000006},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.8523326200000003]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.6824850200000001},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18618854400000001},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.4074319400000004},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.2761055040000002]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.6873336800000001},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21237130800000001},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.5616193279999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.485084316]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.69218234},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24146326800000001},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.7187159119999995},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.6761215199999997]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.697031},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.25600924800000002},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.8961768679999995},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.8729771159999995]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7018796599999999},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.25891844400000003},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.0765470199999996},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.0611051239999991]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7067283199999999},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.27346442399999998},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.2627355639999998},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.2666883079999991]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7115769799999998},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.451833304},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.4780898839999992]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.5515712000000002},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.30837477600000002},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.6467494360000003},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.5304554120000002]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.39641408},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.346194324},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.9114862720000003},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.6778546760000008]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.2364082999999999},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38983226399999998},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.1936782839999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.8436788479999997]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.07640252},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43347020400000003},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.36333333333333334},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.4875070800000003},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.3844731373333339]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1588297400000001},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.48292653600000002},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.40666666666666662},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.339138084},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.4113210266666663]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.92609405999999994},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.53820126000000001},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.45166666666666661},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.8133370320000006},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.7530590186666668]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.69820704},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.53529206399999996},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":2.2316666666666665},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.2991727639999997},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},10.788098534666666]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.46547135999999995},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.52365528000000006},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.0409999999999999},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8111912600000002},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},13.901744566666668]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.23273567999999997},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.82912085999999996},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":2.298},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.2213878959999995},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},15.641671102666667]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.78257372399999992},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":4.8375000000000004},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.7675533200000002},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},17.448053710666667]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.66620588399999991},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":7.8285},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.9690512679999994},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},21.524183818666664]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.70984382400000001},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":8.6445000000000007},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.7768998320000007},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},18.191670322666667]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.5098727240000001},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.56816E-2},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":2.4816666666666665},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":21.111000000000001},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.2109889600000003},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},27.329209950666669]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3360843879999997},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.188E-2},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":47.590499999999999},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.8401387200000001},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},53.778603107999999]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GHwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOLCEXCC","EPOLCEXGT","EPODSEXGT","EPGASEXCC","EPHYDEXDAAko","EPHYDEXROKpo","EPODSNUEff","EPGASNCAbo","EPGASNUDo1","EPGASNCTem","EPGASNCAb2","EPGASNUSun","EPGASNUAb3","EPGASNUDo2","EPSOLNCSol","EPWNDNCWin","EPGASNCAb4","EPHYDNUDABui","EPHYDNUDAJua","EPHYDNUDAPwa","EPHYDNUROHem","EPHYDNUDAKul","EPHYDNUDADab","EPHYDNUDANou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUDMeTBwGHw;MAINWAPP",0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,5,2014,{"$f":"OFFSET(D$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":315.66796799999997},{"$f":"OFFSET(Q$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":19.363935360000021},{"$f":"OFFSET(AN$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},335.03190336,1]
[null,8,2017,{"$f":"OFFSET(D$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},0,1]
[null,11,2020,{"$f":"OFFSET(D$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":994.21429407300104},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},994.21429407300104,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":467.05344375690044},{"$f":"OFFSET(AL$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":753.83000000000061},{"$f":"OFFSET(AO$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},1220.883443756901,1]
[null,19,2028,{"$f":"OFFSET(D$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":157.86772155000017},{"$f":"OFFSET(AG$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":116.5546989106501},{"$f":"OFFSET(AP$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},274.4224204606503,1]
[null,23,2040,{"$f":"OFFSET(D$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":32.944257023999995},{"$f":"OFFSET(R$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":32.536319999999996},{"$f":"OFFSET(Y$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":145.81191240000015},{"$f":"OFFSET(AG$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":214.60453296333358},{"$f":"OFFSET(AH$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":1.4101857000000013},{"$f":"OFFSET(AN$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":66.72495940000006},{"$f":"OFFSET(AO$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},4693.3055911296706,9.5]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B160,0)","v":2010},{"$f":"OFFSET(D$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":64.868951141501029},{"$f":"OFFSET(E$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":1.3174000000000002E-2},{"$f":"OFFSET(G$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":7.977606999999999},{"$f":"OFFSET(O$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D160:$X160)*AA160","v":7.9907809999999992},{"$f":"SUMIF($D$158:$X$158,1,$D160:$X160)*AA160","v":64.868951141501029},1]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":79.960270651465393},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":48.145419899772577},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":35.011861263117339},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.27676000000000001},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":183.56534372160897},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":30.422842999999997},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},30.699602999999996,346.68289553596424,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":48.50025271291814},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":57.355994207706026},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":19.897913898023159},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.158728},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":189.86749430802161},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":36.068747000000002},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},38.227474999999998,315.62165512666894,1]
[null,12,2021,{"$f":"OFFSET(D$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":61.175501239666943},{"$f":"OFFSET(E$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":45.439393506383368},{"$f":"OFFSET(F$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":46.061553874572759},{"$f":"OFFSET(H$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":2.3109459999999999},{"$f":"OFFSET(I$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":250.35840688648395},{"$f":"OFFSET(N$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":40.918965999999998},{"$f":"OFFSET(O$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},43.229911999999999,403.03485550710701,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":75.518641668726175},{"$f":"OFFSET(E$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":60.717517677754728},{"$f":"OFFSET(F$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":63.165292629469256},{"$f":"OFFSET(H$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":6.1233149999999998},{"$f":"OFFSET(I$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":3.3315779999999999},{"$f":"OFFSET(L$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":269.50818492318945},{"$f":"OFFSET(N$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":62.589273999999989},{"$f":"OFFSET(O$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},72.044166999999987,468.90963689913963,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":76.369011063120794},{"$f":"OFFSET(E$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":65.230362936295123},{"$f":"OFFSET(F$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":35.181205211185627},{"$f":"OFFSET(H$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":1.9442390000000001},{"$f":"OFFSET(I$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":125.220438},{"$f":"OFFSET(L$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":283.91310054927544},{"$f":"OFFSET(N$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":64.263671999999985},{"$f":"OFFSET(O$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},191.42834899999997,460.693679759877,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":30.222785214513898},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":88.105530149976559},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":288.56420000000003},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":37.238057999999995},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1471.1627999999998},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},1796.9650579999998,118.32831536449046,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},0,0]
[]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":10.538342874757937},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},22.034716919948416]
[null,5,2014,{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":10.538342874757937},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":1.9393522078394361},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},162.19515951866461]
[null,8,2017,{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":1.9393522078394361},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},221.59309208548203]
[null,11,2020,{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":1.9393522078394361},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},221.59309208548203]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":98.856808155778893},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":1.9393522078394361},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},320.44990024126088]
[null,19,2028,{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":22.921072513404773},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":22.835011753141181},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":241.21733099379881},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":1.9393522078394361},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":174.62148286410149},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":11.673278621522405},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},694.86126883145062]
[null,{"$f":"B209+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":22.921072513404773},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":28.243652775038623},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":241.21733099379881},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":1.9742471735291198},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":174.62148286410149},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":180.5443652774521},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},869.17589147496744]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.9166091200000013},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1802898194840805},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":1.1816965586629473},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":5.9166091200000013}]
[null,4,2013,{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":21.281351280000006},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.3464995},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.5991462720000005},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.50466858716882201},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":47.928996215999994},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":16.50665510770234},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.012730434050027,87.155993268000003]
[null,7,2016,{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":32.795004720000009},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":23.491692},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":13.680968544000001},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.6347986484961636},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":95.034615065999986},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":31.89239317088164},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},33.956666513785422,165.00228032999999]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":41.446888800000011},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":33.534375000000004},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":17.407227263999999},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.2203370498360542},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":129.325730112},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":42.519096220373612},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},45.168907964617283,221.71422117600002]
[null,12,2021,{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":56.548322880000015},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.640073000000008},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":25.562520960000004},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.0464375566215298},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":187.74557486999998},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":51.944012411171471},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},55.419924662200614,319.49649170999999]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":82.036611600000015},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":69.566773500000011},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":45.155305152000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.7160409352672659},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":3.5866252643891254},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":294.90225778799999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":59.866183194334781},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},68.598324088398783,491.66094803999999]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":108.51821424000001},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":96.205714500000013},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":48.364135200000007},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":6.0222419844101003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":30.257143704845149},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":51.709517353747536},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":390.58714123199996},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":68.230578784104452},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":152.60207946262611},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},309.25103598414091,643.67520517200001]
[null,23,2040,{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":120.4093536},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":115.87563750000001},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":51.642470592000009},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.9050471414222672},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.4479418387413312},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":30.257143704845149},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":97.300440908646351},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":417.66760112399999},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.5900055480751694},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":558.97668209900326},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},692.47726124073347,705.595062816]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,1337.65,0,0,108.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,1904.19,0,0,112.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,2986.12,0,0,128.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,15.91,0,2402.9299999999998,0,0,148.69999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,1290.2,0,2140.21,0,0,172.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,1316.68,0,2423.0100000000002,0,0,183.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1316.68,0,1305.92,0,0,117.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,215.36,0,0,153.01,353.68,70.989999999999995,0,103.01,0,96.37,0,0,0,0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,153.01,353.68,70.989999999999995,0,103.01,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.72,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,353.68,70.989999999999995,0,0,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.72,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,353.68,70.989999999999995,0,0,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,202.48,0,2.72,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,353.68,70.989999999999995,0,0,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,213.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,490.27,0,2.72,279.67,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,6.99,353.68,70.989999999999995,0,1.48,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,29.48,0,0,0,0,0,0.23,0,0,0,0,500.34,0,2.72,288.01,178.89,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,4.9800000000000004,353.68,70.989999999999995,0,5,0,165.21,251.79,198.42,0,0,0.28000000000000003,15.28,25.01,0,0,0,29.48,0,0,0,0,0,0.48,0,0,0,0,500.34,0,2.72,288.01,261.87,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwTerElcOut",313,"MESSAGE","Int_V2","GHwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,1394.14,218.63,3.47,27.56,0.64,0,0,0,0,946.05,15.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,1465.82,259.32,3.48,30.87,0.73,0.5,0,0,0,978.82,15.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,2015.02,597.1,3.2,47.44,1.06,0.5,0,0,0,1211.79,19.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,2128.23,642.82000000000005,2.88,53.51,1.19,0.5,0,0,0,1268.8800000000001,20.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,2938.79,1001.64,0.96,72.540000000000006,1.8,0.5,0,24.22,6.94,1682.15,26.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,3129.64,1161.9000000000001,0,69.94,2.69,0.5,0,24.22,32.25,1724,26.7,0,129.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,4013.96,2407.4,0,96.99,5.19,0.33,0,14.89,140.74,1366.5,7.6,0,2021.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.5833333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,300,300,85,180,900,144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,300,300,85,180,900,144,0,120,0,110,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,300,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.08,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,300,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.08,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,300,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.08,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,979.88,0,9.08,1119.44,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,93,0,0,0,0,0,335.05,0,0,0,0,1000,0,9.08,1152.8,498.77,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwTerTotCap",379,"MESSAGE","Int_V2","GHwTerTotCap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,1527.07,107.97,119.42,31.27,15.93,0,0,0,0,1210.68,337.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,1734.56,196.21,119.42,38.479999999999997,12.79,0,0,0,0,1245.08,345.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,2197.29,403.48,119.42,63.52,21.28,1,0,0,0,1515.76,420.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,2528.0500000000002,603.54999999999995,119.42,76.459999999999994,24.86,1,0,0,0,1688.32,456.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,3112.04,852.42,71.66,112.8,33.18,1,0,9.65,0,2009.42,507.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,3843.18,1145.55,23.9,147.53,41.79,1,0,107.08,27.98,2429.12,618.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,4050.82,1233.57,11.96,147,54.88,1,0,107.08,61.77,2545.6799999999998,652.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,6423.66,2752.27,0,210.63,3.33,1,0,65.8,486.93,3421.81,7.98,0,8333.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOLCEXCC","EPOLCEXGT","EPODSEXGT","EPGASEXCC","EPHYDEXDAAko","EPHYDEXROKpo","EPODSNUEff","EPGASNCAbo","EPGASNUDo1","EPGASNCTem","EPGASNCAb2","EPGASNUSun","EPGASNUAb3","EPGASNUDo2","EPSOLNCSol","EPWNDNCWin","EPGASNCAb4","EPHYDNUDABui","EPHYDNUDAJua","EPHYDNUDAPwa","EPHYDNUROHem","EPHYDNUDAKul","EPHYDNUDADab","EPHYDNUDANou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUDMeTBwGHw;MAINWAPP",0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,327.2,0,0,0,0,0,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179,0,0,464.3,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208.07,0,0,155.13999999999999,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.69,0,0,0,0,0,0,0,0,452.84,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,34.44,0,0,0,0,0,0,9.16,0,0,0,0,0,0,0,209.36,165.41,0,0,0,0,0,0.85,52.66,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,34.15,34.61,0,0,0,0,0,0,0,0,36.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,115.66,52.7,0,7.66,4.1399999999999997,0,0,0,0,69.52,49.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,132.88999999999999,68.25,0,4.7,3.12,0,0,0,0,78.03,52.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,139.46,74.540000000000006,0,4.87,3.17,0,0,0,0,79.599999999999994,52.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,197.5,67.11,0,13.61,8.1999999999999993,0,0,1.1100000000000001,0,152.51,36.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,209.25,77.62,0,8.31,2.81,0,0,47.18,0,116.68,92.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,82.81,104.84,0,0,0,0,0,0,80.38,0,53.82,0,604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,541.37,260.02,0,12.54,20.05,0.04,0,0,91.97,273.06,32.96,0,953.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwFinaleElc",478,"MESSAGE","Int_V2","GHwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Electricite","Exports","Rural","Urban",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,222.1,0,28.2,961.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,355.9,0,38.6,1067.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,694.6,0,61.9,1350.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,804.2,0,77.3,1482.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1002.6,0,106,1709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1335.8,0,151.6,2083.1999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwFinaleShp",511,"MESSAGE","Int_V2","GHwFinaleShp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,-3742.59,0,-5082.43,-4838.1899999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1314.47,0,-2598.29,-1954.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1236.74,0,-2490.14,-1841.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1096.27,0,-2292.87,-1639.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1148.0999999999999,0,-2407.2600000000002,-1723.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1300.8599999999999,0,-2783.81,-2020.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1330.22,0,-2468.12,-1907.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwGasProduction",544,"MESSAGE","Int_V2","GHwGasProduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMGAS","PRAGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,348.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,348.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,43.28,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,605.01,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,1171.54,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,1686.01,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,1407.57,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1677.81,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1676.79,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,1690.37,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,1033.75,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,573.28,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1921.63,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,8426,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGUw","index":17,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GUw",{"$f":"C1&\"Primaire\"","v":"GUwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":1467}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GUwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"H"},"H","H","H","H","H","O","O","O","H","H","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GUwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GUwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GUwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GUwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GUwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GUwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GUwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":13.943293991326074},{"$f":"BA189","v":0},{"$f":"N44","v":75.241389999999996},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":89.184683991326068},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":49.86},{"$f":"H16/I16*1000","v":1788.7020455540728},{"$f":"J16/8.76","v":204.1897312276339},{"$f":"P102","v":4.035054852},{"$f":"Y218","v":0.47191119408686988},null,null,{"$f":"SUM(L16:O16)","v":4.5069660460868697},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":49.4},{"$f":"P16/(Q16+eps)*1000","v":91.234130469120004},{"$f":"R16/8.76","v":10.414855076383562},{"$f":"L16+D16","v":17.978348843326074},{"$f":"M16+E16","v":0.47191119408686988},75.241389999999996,0,93.691650037412941,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":93.691650037412941},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":49.4},{"$f":"AL16/AD16*1000","v":1896.5921060205048},{"$f":"AE16/8.76","v":216.50594817585673},{"$f":"BA131","v":0},{"$f":"Y160","v":3.1896589999999994},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":3.1896589999999994},{"$f":"AC16+AA16-AB16","v":93.691650037412941}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":13.943293991326074},{"$f":"BA190","v":0},{"$f":"N45","v":76.499009999999998},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":90.442303991326071},49.86,{"$f":"H17/I17*1000","v":1813.9250700225846},{"$f":"J17/8.76","v":207.06907192038636},{"$f":"P103","v":4.1194215359999999},{"$f":"Y219","v":1.0451655730210287},null,null,{"$f":"SUM(L17:O17)","v":5.1645871090210287},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":50.4},102.47196642849819,{"$f":"R17/8.76","v":11.69771306261395},{"$f":"L17+D17","v":18.062715527326073},1.0451655730210287,76.499009999999998,0,95.606891100347099,{"$f":"Z219","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":95.606891100347099},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":50.4},{"$f":"AL17/AD17*1000","v":1896.9621250068869},{"$f":"AE17/8.76","v":216.54818778617431},{"$f":"BA132","v":0},{"$f":"Y161","v":3.8746399999999999},0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},3.8746399999999999,{"$f":"AC17+AA17-AB17","v":95.606891100347099}]
[null,3,2012,15.740433989659243,7.1768050415271798,62.386308,0,85.303547031186426,83.97,1015.8812317635635,115.9681771419593,0.57893000399999994,1.0451655730210287,null,null,1.6240955770210288,64.100000000000009,25.336904473754441,2.8923406933509637,16.319363993659241,8.2219706145482085,62.386308,0,86.927642608207449,1.07120784,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},87.998850448207449,64.099999999999994,1372.8369804712552,156.71655028210677,74.420640000000006,0,11.744586743183879,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},86.165226743183879,87.998850448207449]
[null,4,2013,17.486301989659243,10.921225063193534,85.620440000000002,0,114.02796705285277,103.9,1097.4780274576783,125.28287984676693,0.5818392,1.0451655730210287,null,null,1.6270047730210289,80.3,20.261578739955333,2.3129656095839422,18.068141189659244,11.966390636214562,85.620440000000002,0,115.6549718258738,8.0552641319999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},123.71023595787381,80.300000000000011,1540.6006968601966,175.86765945892657,38.828160000000004,0,76.572306398236549,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},115.40046639823655,123.71023595787381]
[null,5,2014,19.740694362632215,30.140431518951303,93.315662000000003,0,143.19678788158353,119.81,1195.1989640395921,136.43823790406302,0.58884937200000009,4.4151006564469615,null,null,5.0039500284469618,96.5,51.854404434491379,5.9194525610149977,20.329543734632214,34.555532175398262,93.315662000000003,0,148.20073791003048,15.020172377999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},163.2209102880305,96.5,1691.4083967671554,193.08315031588532,199.29559692000007,32.730971240000031,76.362369653179229,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},308.38893781317933,163.2209102880305]
[null,6,2015,13.238141426792275,70.838148271691381,13.151400000000001,0,97.227689698483658,89.570000000000007,1085.4939120071861,123.91483013780663,0.88444990800000012,8.9724540915292774,null,null,9.856903999529278,139.30000000000001,70.760258426573401,8.0776550715266442,14.122591334792276,79.810602363220653,13.151400000000001,0,107.08459369801294,30.851561051999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":6.4604885484451016},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":108.84698473524428},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":2.1821980031462016},144.39664329845803,139.30000000000001,1802.3074661202875,205.74286142925658,440.72665114500006,39.492580600000025,173.57333526129889,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":70.459999999999994},724.25256700629905,251.0614300305561]
[null,7,2016,29.796088664630112,109.4263710753842,102.45674399999999,0,241.67920374001429,220.87,1094.2147133608651,124.91035540649145,1.0737777960000001,13.370872066365735,null,null,14.444649862365734,436.59999999999997,33.084401882810106,3.7767582058002405,30.869866460630114,122.79724314174993,102.45674399999999,0,256.12385360238,70.604640341999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":8.0613987110316963},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":454.7013305129916},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":105.65721580007261},334.78989265541168,436.6,1566.2712033172943,178.79808257046739,387.64523318400035,41.37789606500003,435.84771376399902,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":17.46},882.33084301299937,683.83400736833073]
[null,8,2017,23.310184664630114,109.4263710753842,16.909259999999996,0,149.64581574001429,146.82999999999998,1019.1773870463414,116.34445057606638,1.1990341440000001,15.135210068836244,null,null,16.334244212836243,447.6,36.492949536352349,4.1658618192183043,24.509218808630113,124.56158114422044,16.909259999999996,0,165.98005995285052,74.245305978000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":481.46851136919912},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":56.30498801903336},269.87383704328971,447.6,1552.809116160535,177.26131463019806,0,15.434755380000009,39.915795766515956,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":235.435},290.78555114651596,695.03736039345551]
[null,9,2018,23.310184664630114,109.4263710753842,17.758430000000001,0,150.4949857400143,146.82999999999998,1024.9607419465663,117.00465090714226,1.3722276959999999,18.872946098013003,null,null,20.245173794013002,459.40000000000003,44.068728327323271,5.0306767496944378,24.682412360630114,128.29931717339718,17.758430000000001,0,170.7401595340273,77.445992292,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":460.80292673601241},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":40.78639458024081},277.83462293846651,459.4,1519.0490968529346,173.40743114759528,0,35.835282560000024,35.091918345644743,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},70.927200905644767,697.85115509423815]
[null,10,2019,23.783384664630116,238.37940960125974,18.759880000000003,0,280.92267426588984,383.43,732.65700197138938,83.636644060660885,1.6111728360000002,23.81177907642331,null,null,25.422951912423311,694.6099999999999,36.600325235826304,4.1781193191582542,25.394557500630118,262.19118867768304,18.759880000000003,0,306.34562617831313,107.800716366,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":588.61467917763241},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":152.03437423522215},443.79481365675235,694.59999999999991,1267.4562605804242,144.68678773749136,1406.4,48.123862820000035,332.80534051403595,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},1787.3292033340363,880.37511859916265]
[null,11,2020,24.256584664630118,367.33244812713525,19.876149999999999,0,411.46518279176536,620.03,663.62140991849651,75.755868712157138,1.945273968,30.138615023520341,null,null,32.08388899152034,710.41,45.162496292378648,5.1555361064359193,26.201858632630117,397.4710631506556,19.876149999999999,0,443.54907178328568,111.24395394,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":477.55714356226622},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":314.08067835035564},584.44149683572493,710.4,1052.8124465760636,120.18406924384288,1406.4,67.236725875000062,37.751219562800273,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},1511.3879454378005,747.91796204763546]
[null,12,2021,24.729764664630117,496.28548665301082,20.93385,0,541.94910131764095,856.61999999999989,632.65987406042473,72.221446810550773,2.1339059040000001,33.482618436189966,null,null,35.616524340189969,728.60000000000014,48.883508563959822,5.5803091967990666,26.863670568630116,529.76810508920084,20.93385,0,577.56562565783088,115.69126140000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":238.76345516310931},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":333.98419161050316},722.90535817027012,728.59999999999991,861.49412808519958,98.344078548538761,1406.4,37.024173340000033,48.759714303042038,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},1492.1838876430422,627.68462172287627]
[null,13,2022,25.202964664630116,625.23852517888645,21.79965,0,672.24113984351663,1093.22,614.91844262226869,70.196169249117432,2.301930252,36.445008150645023,null,null,38.746938402645021,744.4,52.051233748152214,5.9419216607479699,27.504894916630114,661.68353332953143,21.79965,0,710.98807824616165,119.26355786399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":353.98893614581993},859.90010722260081,744.40000000000009,679.62274459535308,77.582505090793731,1406.4,29.569345685000027,39.16620484575342,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},1475.1355505307533,505.91117107678087]
[null,14,2023,25.676144664630115,754.18716257716721,22.681050000000003,0,802.54435724179734,1329.81,603.50302467404924,68.893039346352651,2.4399590040000003,37.781947420211864,null,null,40.221906424211866,760.4,52.895721230514084,6.0383243413828867,28.116103668630117,791.96910999737906,22.681050000000003,0,842.76626366600919,123.76732615200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":605.84145258354272},996.18206093044842,760.4,513.33588683180653,58.599987081256458,1406.3520000000001,12.71036910000001,49.378743652227897,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},1468.441112752228,390.3406083469057]
[null,15,2024,25.676144664630115,754.18716257716721,21.99465,0,801.85795724179729,1329.81,602.98686071077623,68.834116519494998,2.5625830679999999,41.777628385199748,null,null,44.34021145319975,776.39999999999986,57.110009598954996,6.5194074884651823,28.238727732630114,795.96479096236692,21.99465,0,846.19816869499709,128.11593293999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":594.00303011802737},1003.9625727474363,776.4,528.02620122283486,60.276963609912656,0,47.115670305000044,47.677572667563965,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},94.793242972564002,409.95954262940893]
[null,16,2025,25.676144664630115,754.18716257716721,18.145850000000003,0,798.00915724179731,1329.81,600.09261266030285,68.503722906427271,2.4409169640000004,40.236558879052808,null,null,42.677475843052811,792.89999999999986,53.824537574113471,6.1443536043508526,28.117061628630115,794.42372145622005,18.145850000000003,0,840.68663308485009,138.11886963000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":577.381789069403},1008.4539738272892,792.90000000000009,543.66526013102055,62.062244307194128,0,5.3535517750000041,109.67092776531737,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},115.02447954031737,431.07218475788625]
[null,17,2026,31.508278232197686,773.91134982768506,16.527750000000001,0,821.94737805988268,1362.94,603.06937800628248,68.843536302087045,2.4865810919999998,42.005123924961225,null,null,44.491705016961227,808.70999999999992,55.015648398574363,6.2803251596546081,33.994859324197684,815.91647375264631,16.527750000000001,0,866.43908307684387,144.350817726,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":600.14519623808462},1040.4383719152831,808.7,544.445623441571,62.151326876891666,196.9409607000002,29.214712945000027,68.326287634798888,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},294.48196127979912,440.29317567719852]
[null,{"$f":"B61","v":18},2027,31.708961367332819,774.57909525877574,15.742649999999999,0,822.03070662610855,1364.08,602.62646371628398,68.792975310078077,2.6162751600000007,46.124869640609433,null,null,48.741144800609433,825,59.080175515174098,6.7443122734217011,34.325236527332819,820.70396489938514,15.742649999999999,0,870.77185142671794,148.68309850200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":591.92646745319939},1049.1034210411572,825,554.15388313691847,63.25957570056147,6.6672672000000048,49.598213720000047,47.498576344960256,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},103.76405726496031,457.17695358795777]
[null,19,2028,31.941331313278766,775.33879170014336,14.97335,0,822.25347301342208,1365.4,602.20702578982127,68.745094268244443,2.6786068199999997,46.433924853609618,null,null,49.112531673609617,841.19999999999993,58.383894047819517,6.6648280876506298,34.619938133278765,821.77271655375296,14.97335,0,871.3660046870317,155.10523977600002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":580.68381122128915},1056.119715575471,841.2,565.18771321229406,64.519145343869184,7.5853745000000066,10.141341320000006,70.411541488974194,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},88.138257308974204,475.43590435418184]
[null,20,2029,32.152576718684173,776.02262651716899,14.294650000000001,0,822.46985323585318,1366.6,601.83656756611538,68.702804516679834,2.7842396759999999,48.729045239862522,null,null,51.513284915862521,857.40000000000009,60.080808158691056,6.8585397441428144,34.936816394684172,824.75167175703154,14.294650000000001,0,873.98313815171571,160.32094903200002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":29.648471112439196},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":570.17615490962248},1063.9525582961548,857.40000000000009,575.89970070740878,65.741974966599173,6.827915600000007,30.869999600000025,57.184374028030881,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},94.882289228030913,493.77640338653237]
[null,21,2030,32.307490015981472,776.51267866975024,13.71261,0,822.53277868573173,1367.48,601.4952896464531,68.663845850051729,2.9037693240000002,52.207172989498694,null,null,55.110942313498697,870.89999999999986,63.280448171851994,7.223795453407762,35.211259339981474,828.71985165924889,13.71261,0,877.64372099923048,163.35316390200003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":30.02165005640984},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":562.2593328079588},1071.0185349576404,870.9,584.17637174151071,66.686800427113099,4.8930453000000034,43.31467118000004,33.244818824969606,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":4.07},85.522535304969637,508.75920214968164]
[null,22,2031,32.555703367332818,776.66904858738303,11.76473,0,820.98948195471587,1368.8899999999999,599.74832306081271,68.464420440732042,2.8865910599999998,51.897260155736049,null,null,54.78385121573605,885.9,61.839768839730958,7.059334342435041,35.442294427332818,828.56630874311907,11.76473,0,875.77333317045191,164.80728973800004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":30.02165005640984},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":524.62846183078307},1070.6022729648616,885.9,616.29282214028512,70.353061888160397,1.5613136000000014,6.1242207400000037,15.942851031044336,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},23.628385371044342,545.97381113407857]
[null,23,2040,47.485214365016212,784.68091138601551,34.372120000000002,0,866.5382457510317,1444.9,599.72195013567148,68.461409832839209,4.6991849759999997,51.370727524423721,null,null,56.069912500423719,1028.5,54.516200777713721,6.2233105910632105,52.18439934101621,836.05163891043924,34.372120000000002,0,922.60815825145539,166.93925911800002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":30.38107547664692},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":174.69046263950142},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":486.12139086233668},1119.9284928461022,1028.5,786.09388879267567,89.736745295967538,759.96579209718811,223.41374456500012,222.05909500588476,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":3.92},1209.358631668073,808.49756462326695]
[null,24,2050,44.024929770421622,711.67357921033567,12.66588,0,768.36438898075733,1425.18,539.13497872602568,61.545088895665032,4.6230335280000006,49.42769196516781,null,null,54.05072549316781,1208.01,44.743607662784562,5.1077177697242648,48.647963298421622,761.10127117550348,12.66588,0,822.41511447392509,168.64104154200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":30.38107547664692},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":130.84236033464569},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":371.53834057500126},1021.4372314925721,1208,646.30898282468252,73.779564249392976,155.97252000000015,2087.5693894500005,186.58126416152567,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},2430.1231736115265,780.74125125221644]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GUwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":59.909700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":15.33169},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":75.241389999999996},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":298.35288433439996},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":61.167319999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":15.33169},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":76.499009999999998},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":302.60417050079997},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":8.9659300000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":53.420377999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},62.386308,350.1059485248,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":9.1624999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":76.457940000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},85.620440000000002,479.86960960800002,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":1.2130699999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":7.3355399999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":84.767052000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},93.315662000000003,513.27057611520002,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":2.5126200000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":10.638780000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},13.151400000000001,32.655483849599996,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":12.1675},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":86.390593999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},102.45674399999999,518.43218991840001,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":13.010609999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},16.909259999999996,38.518521364799987,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":13.859780000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},17.758430000000001,40.317142435199997,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":14.861230000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},18.759880000000003,42.489502948799995,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":15.977499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},19.876149999999999,44.965526759999989,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":17.0352},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},20.93385,47.371474425599992,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":17.901},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},21.79965,49.193454211199985,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":18.782400000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},22.681050000000003,51.015433996799992,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":18.096},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},21.99465,48.586127615999992,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":14.247200000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},18.145850000000003,37.817759908799992,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":12.629100000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},16.527750000000001,33.14601686879999,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":11.843999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},15.742649999999999,30.740069203199994,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":11.0747},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},14.97335,28.427556398399993,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":10.396000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},14.294650000000001,26.395348175999995,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":9.8139599999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},13.71261,24.596727105599992,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":7.8660800000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},11.76473,19.714755628799995,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":1.9664800000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":32.405640000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},34.372120000000002,81.218252750399998,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":12.66588},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},12.66588,31.744493956799992,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GUwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOHFEXDI","EPHYDEXDABan","EPHYDEXRODon","EPHYDEXDAGra","EPHYDEXDAGar","EPHYDEXDAKin","EPHYDEXROTin","EPOHFNCT12","EPOHFNCT13","EPOHFNCMan","EPHYDNUDABan","EPHYDNUDADon","EPHYDNUDAGra","EPHYDNUDASam","EPHYDNUDAKal","EPHYDNUDADig","EPHYDNUDAFel","EPHYDNUDADAM","EPHYDNUDASal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUhubMAwGUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5241680016668324},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":13.943293991326074}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5241680016668324},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":13.943293991326074}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.3213080000000001},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.740433989659243]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":3.6424079999999996},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.4247679999999998},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.486301989659243]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.176768},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.4247679999999998},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":1.7200323729729732},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.740694362632215]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.5610456162162163},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},13.238141426792275]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.3554719999999998},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.1304319999999999},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.796088664630112]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},23.310184664630114]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},23.310184664630114]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.47320000000000001},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},23.783384664630116]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.94640000000000002},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.256584664630118]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.4195799999999998},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.729764664630117]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.8927799999999999},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},25.202964664630116]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},25.676144664630115]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},25.676144664630115]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.106542432432434},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},25.676144664630115]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":13.938676000000005},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.508278232197686]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":14.139359135135138},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.708961367332819]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":14.371729081081085},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.941331313278766]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":14.582974486486492},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.152576718684173]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":14.737887783783789},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.307490015981472]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":14.986101135135138},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.555703367332818]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.7878200540540545},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":17.292196810810815},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":15.36214168957529},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},47.485214365016212]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":16.619732270270273},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":15.36214168957529},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},44.024929770421622]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GUwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7732272120000001},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":4.035054852}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.31419316800000002},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.8052283679999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.1194215359999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.54111045599999996},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.57893000399999994]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11636784},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.46547136},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.5818392]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13210560000000002},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42765181200000002},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.58884937200000009]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.23569920000000003},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.61093116000000003},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.88444990800000012]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.34356960000000003},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.67784266800000004},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0737777960000001]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.43100640000000007},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.69820704},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.1990341440000001]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.56928960000000006},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.71566221599999991},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.3722276959999999]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11927703599999999},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.76459680000000008},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.72729900000000003},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6111728360000002]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16291497600000002},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0492416},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.73311739200000003},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.945273968]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18327934800000001},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1913264000000001},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.759300156},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.1339059040000001]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.20364372},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3215312000000001},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.77675533199999991},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.301930252]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22400809199999999},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4246496000000002},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.79130131200000009},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.4399590040000003]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5938208},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.72148060799999991},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.5625830679999999]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26764603199999998},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6874352000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.48583573200000002},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.4409169640000004]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.8261936000000001},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.36946789200000002},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.4865810919999998]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.31128397200000002},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0053440000000005},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.29964718800000001},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6162751600000007]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.33455753999999999},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.1113135999999999},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23273568},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6786068199999997]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.35783110799999995},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2576752},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.16873336799999999},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.7842396759999999]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.37819548000000003},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4121152000000001},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.9037693240000002]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38692306799999998},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4938495999999999},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8865910599999998]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.48874492799999997},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.0816720000000002},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.128768048},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6991849759999997]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.63420472800000005},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.9888288000000003},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6230335280000006]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GUwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOHFEXDI","EPHYDEXDABan","EPHYDEXRODon","EPHYDEXDAGra","EPHYDEXDAGar","EPHYDEXDAKin","EPHYDEXROTin","EPOHFNCT12","EPOHFNCT13","EPOHFNCMan","EPHYDNUDABan","EPHYDNUDADon","EPHYDNUDAGra","EPHYDNUDASam","EPHYDNUDAKal","EPHYDNUDADig","EPHYDNUDAFel","EPHYDNUDADAM","EPHYDNUDASal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUhubMAwGUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":74.420640000000006},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},74.420640000000006,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":63.363684384000052},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":324.28154880000028},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},387.64523318400035,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":1406.4},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},1406.4,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":1406.4},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},1406.4,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":1406.3520000000001},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},1406.3520000000001,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":196.9409607000002},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},196.9409607000002,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":1.5613136000000014},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},1.5613136000000014,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":8.7810676519889412},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.9635190911949381},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},0,11.744586743183879,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":25.562176988582941},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.9109744939801834},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.539682},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":24.955761600000024},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":143.10018377873575},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":13.997137},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},39.492580600000025,173.57333526129889,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.9963711882493316},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.2271157635862462},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":9.5679330658579413},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.3907189999999998},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":30.362353560000027},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":17.300498327951221},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.0822099999999999},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},35.835282560000024,35.091918345644743,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.2591567012306877},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.7399610221266339},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.5942053644653207},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.1969869999999998},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":27.417536685000027},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":15.572881757930775},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.95482199999999984},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},29.569345685000027,39.16620484575342,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.2628115658595149},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.9332486216544336},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":17.95045849523791},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.231582},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":10.55164110000001},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":15.232224969476038},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.92714600000000003},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},12.71036910000001,49.378743652227897,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":7.8102596738388765},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.1265362211822332},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.5046779999999997},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":47.093535720000048},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":30.561780449939146},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},49.598213720000047,47.498576344960256,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":5.6971099770385445},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.9332486216544336},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.9784249999999997},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":39.336246180000039},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":18.614460226276627},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},43.31467118000004,33.244818824969606,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.7737422910043921},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.983618241365674},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":6.9007658837824986},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.7570169999999998},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":35.264481945000036},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":169.73544000000001},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},2087.5693894500005,186.58126416152567,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},7.1768050415271798]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":17.518981334595871},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":32.47770279826382},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},109.4263710753842]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":128.95303852587554},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":17.518981334595871},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":32.47770279826382},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},238.37940960125974]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":17.518981334595871},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":32.47770279826382},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},754.18716257716721]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":17.518981334595871},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":52.201890048781706},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},773.91134982768506]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":17.518981334595871},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":54.313166738265593},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},776.02262651716899]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":26.960216161714925},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":5.0956409964988341},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},711.67357921033567]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.0710056014329936E-2},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.44120113807253997},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.47191119408686988},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.80090927999999995},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.27029856000000002},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.12386389259113074},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.92130168042989802},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1.0451655730210287,1.07120784]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.1652989600000003},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.74525174400000016},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.2037100382283886},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":5.1633834772185541},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":24.941010347999995},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.6053605760823348},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},8.9724540915292774,30.851561051999994]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":24.338521200000006},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":45.296317500000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.9502203840000005},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0379998932843517},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.37277984121879},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":34.215657281999995},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.4009993419201701},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},23.81177907642331,107.800716366]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":26.007914400000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":47.556726000000005},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":7.2864768960000017},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.7955146083044899},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":27.832884775693099},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":38.412440567999994},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.8166087666474331},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},36.445008150645023,119.26355786399999]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":28.814758560000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":50.036353500000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":10.954814496000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.3534139592314838},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":33.613423465295654},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":48.312943073999989},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.2697214545256728},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},40.236558879052808,138.11886963000001]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":32.149883280000005},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":53.330770500000021},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.878005024000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.1477807414688179},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":44.107181809705871},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":59.962290227999993},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.4740826886878369},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},48.729045239862522,160.32094903200002]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":32.897864640000009},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":54.292728000000018},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.878005024000004},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.3064493642095236},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":48.31237295032993},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":62.738692073999992},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.27843784119659143},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},51.897260155736049,164.80728973800004]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,86.7,37.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,12.5,177.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,82.95,0,0,0,0,16.489999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,82.95,0,0,0,0,19.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,82.95,0,0,0,0,21.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,82.95,0,0,0,0,16.190000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,82.95,0,0,0,0,12.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,82.95,0,0,0,0,8.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUwSecElcOut",280,"MESSAGE","Int_V2","GUwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,15.22,0.55000000000000004,6.33,2.7,23.3,1.23,0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,23.3,1.23,0.53,49.72,24.32,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,0,0,0,0,0,0,0,0,0,31.52,0,0,46.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,0,0,0,0,0,0,0,0,0,31.52,0,0,46.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,473.2,0,0,0,0,0,0,0,0,31.52,0,0,46.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,0,0,0,0,31.52,0,0,46.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,0,0,0,0,31.52,0,0,80.319999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,0,0,0,0,31.52,0,0,83.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUwTerElcOut",313,"MESSAGE","Int_V2","GUwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,79.78,0,0,1.47,0.13,0,0,0,0,60.64,1.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,460.48,280.89999999999998,0,0.69,0.18,7.23,0,0,0,145.27000000000001,2.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,707.09,516.9,0,2.31,0.41,16.09,0,0,0,156.4,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,740.73,542.70000000000005,0,3.99,0.7,27.81,0,0,0,166.53,2.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,803.24,589.6,0,6.43,1.07,42.2,0,0,0,184.67,1.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,837.21,617.9,0,8.0399999999999991,1.3,50.76,0,0,0,192.51,0.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,944.14,784.1,0,14.59,2.1800000000000002,83.94,0,0,0,130.46,0,0,192.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOHFEXDI","EPHYDEXDABan","EPHYDEXRODon","EPHYDEXDAGra","EPHYDEXDAGar","EPHYDEXDAKin","EPHYDEXROTin","EPOHFNCT12","EPOHFNCT13","EPOHFNCMan","EPHYDNUDABan","EPHYDNUDADon","EPHYDNUDAGra","EPHYDNUDASam","EPHYDNUDAKal","EPHYDNUDADig","EPHYDNUDAFel","EPHYDNUDADAM","EPHYDNUDASal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUhubMAwGUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,19,1,11,3,75,3.4,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,0,0,0,0,0,0,0,0,0,40.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,586,0,0,0,0,0,0,0,0,63,0,0,184.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2344,0,0,0,0,0,0,0,0,63,0,0,184.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,63,0,0,184.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,63,0,0,316.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,63,0,0,331.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,75,3.4,1.5,0,0,0,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,0,0,0,377.91,218.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.0416666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,85.26,0,0,1.74,3.61,0,0,0,0,82.94,43.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,165.98,0,0,2.4300000000000002,2.71,6.44,0,0,0,132.22,36.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,234.56,0,0,3.56,3.2,12.12,0,0,0,189.59,52.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,565.28,330.86,0,8.74,7.55,29.27,0,0,0,221.55,61.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,834.71,610.04,0,18.28,15.8,61.25,0,0,0,235.32,65.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,930.3,652.79999999999995,0,29.69,21.41,82.84,0,0,0,280.61,31.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1002.55,684.92,0,37.15,25.85,103.65,0,0,0,317.13,14.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1165.33,801.42,0,54.23,1.34,136.66,0,0,0,355.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.0833333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,34.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.4,0,0,184.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1200000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.98,23.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0.3,0,0,0,0,0,4.3099999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,31.25,0,0,7.0000000000000007E-2,0,0,0,0,0,26.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,12.45,4.6900000000000004,0,3.01,1.68,2.34,0,0,0,7.68,6.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,12.2,8.8000000000000007,0,4.4000000000000004,4.08,14.63,0,0,0,2.99,4.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,19.899999999999999,10.63,0,4.24,1.78,2.6,0,0,0,6.26,1.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,21.62,10.63,0,0,1.83,11.41,0,0,0,12.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,21.4,10.86,0,0,3.62,12.08,0,0,0,12.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,10.34,9.5,0,1.63,5.43,11.41,0,0,0,0,0,0,85.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUwFinaleElc",478,"MESSAGE","Int_V2","GUwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,1.6,62.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,5.8,133.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,280.89999999999998,0,8.1,147.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,533.6,0,29.3,165.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,561.29999999999995,0,39.200000000000003,175.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,589.6,0,49.7,185.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,617.9,0,60.1,192.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,-2738.36,-1902.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,-3425.42,-2175.9499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,-1306.6099999999999,-2203.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,-1756.1,-1935.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1516.21,0,-1788.61,-2195.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1251.1500000000001,0,-1761.49,-1869.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1191.9000000000001,0,-1760.69,-1782.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1384.9,0,-1799.47,-1973.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1103.8,0,-1697.16,-1649.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1124.96,0,-1702.48,-1669.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1121.48,0,-1710.01,-1668.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1067.52,0,-1715.03,-1621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1119.48,0,-1722.94,-1677.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1093.42,0,-1733.45,-1649.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1102.3599999999999,0,-1749.11,-1658.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1153.04,0,-1762.13,-1713.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1147.6600000000001,0,-1777.27,-1707.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1145.69,0,-1792.86,-1704.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1093.05,0,-1729.43,-1647.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1120.3599999999999,0,-1786.6,-1691.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1103.56,0,-1792.38,-1680.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1006.23,0,-1775.12,-1527.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.25,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwPrimaire",544,"MESSAGE","Int_V2","GBwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGBw","index":18,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GBw",{"$f":"C1&\"Primaire\"","v":"GBwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":1764}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GBwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GBwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GBwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GBwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GBwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GBwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GBwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GBwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":0.21869536498071576},{"$f":"BA189","v":0},{"$f":"N44","v":46.345369999999996},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":46.564065364980713},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":2.4500000000000002},{"$f":"H16/I16*1000","v":19005.74096529825},{"$f":"J16/8.76","v":2169.6051330249143},{"$f":"P102","v":2.8073741399999999},{"$f":"Y218","v":0.33064493642095233},null,null,{"$f":"SUM(L16:O16)","v":3.1380190764209521},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":11.399999999999999},{"$f":"P16/(Q16+eps)*1000","v":275.26483102353546},{"$f":"R16/8.76","v":31.422925915928708},{"$f":"L16+D16","v":3.0260695049807156},{"$f":"M16+E16","v":0.33064493642095233},46.345369999999996,0,49.702084441401666,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":49.702084441401666},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":11.399999999999999},{"$f":"AL16/AD16*1000","v":4359.8319685440065},{"$f":"AE16/8.76","v":497.69771330411032},{"$f":"BA131","v":0},{"$f":"Y160","v":2.2348370000000002},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":2.2348370000000002},{"$f":"AC16+AA16-AB16","v":49.702084441401666}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":0.21869536498071576},{"$f":"BA190","v":0},{"$f":"N45","v":47.492429999999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":47.711125364980717},2.4500000000000002,{"$f":"H17/I17*1000","v":19473.92872040029},{"$f":"J17/8.76","v":2223.0512237899875},{"$f":"P103","v":2.8859224319999996},{"$f":"Y219","v":0.75034903528346153},null,null,{"$f":"SUM(L17:O17)","v":3.6362714672834611},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":11.7},310.79243283551597,{"$f":"R17/8.76","v":35.478588223232414},{"$f":"L17+D17","v":3.1046177969807154},0.75034903528346153,47.492429999999999,0,51.347396832264181,{"$f":"Z219","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":51.347396832264181},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":11.700000000000001},{"$f":"AL17/AD17*1000","v":4388.666395920015},{"$f":"AE17/8.76","v":500.98931460274144},{"$f":"BA132","v":0},{"$f":"Y161","v":2.8367900000000001},0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},2.8367900000000001,{"$f":"AC17+AA17-AB17","v":51.347396832264181}]
[null,3,2012,1.2716473649807156,1.6251823010704662,26.723279999999999,0,29.620109666051182,14.469999999999999,2047.0013590913049,233.67595423416725,0.54692884799999997,0.75034903528346153,null,null,1.2972778832834615,12.6,102.95856208364094,11.753260511831158,1.8185762129807155,2.3755313363539279,26.723279999999999,0,30.917387549334642,0,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},30.917387549334642,12.600000000000001,2453.7609166138604,280.10969367738136,16.852499999999999,0,0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},16.852499999999999,30.917387549334642]
[null,4,2013,1.5277866082239591,2.7693076964794692,25.07254,0,29.369634304703428,15.36,1912.0855667124629,218.27460807219896,0.53708708329729737,1.0095877662303234,null,null,1.5466748495276208,13.5,114.56850728755079,13.07859672232315,2.0648736915212567,3.7788954627097926,25.07254,0,30.916309154231048,0,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},30.916309154231048,13.5,2290.0969743874853,261.42659524971293,11.42379920000001,2.4277500000000001,0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},13.85154920000001,30.916309154231048]
[null,5,2014,2.0187782634438847,3.4278746787153427,22.309519999999999,0,27.756172942159225,16.84,1648.228797040334,188.15397226487832,0.35826975529729727,1.4119716441453476,null,null,1.7702413994426449,14.6,121.24941083768157,13.841256944940818,2.3770480187411818,4.8398463228606907,22.309519999999999,0,29.526414341601871,4.3274400000000005E-2,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},29.569688741601873,14.6,2025.3211466850601,231.20104414213014,6.7286788800000057,4.172562240000004,0.47445502691544578,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},11.375696146915455,29.569688741601873]
[null,6,2015,1.1703255821508272,5.9382741391686222,16.26172,0,23.370319721319451,18.040000000000003,1295.4722683658231,147.88496214221726,0.32816939929729727,1.4119716441453476,null,null,1.740141043442645,15.709999999999999,110.76645718236668,12.644572737713091,1.4984949814481245,7.3502457833139694,16.26172,0,25.110460764762095,0.12749304,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},25.237953804762096,15.7,1607.512981195038,183.50604808162535,26.031853090833362,0,0.92336247545852135,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},26.955215566291884,25.237953804762096]
[null,7,2016,2.9290982691672558,14.667208019722384,44.155495999999992,0,61.751802288889635,59.03,1046.1087970335361,119.41881244675071,0.3303714112972973,1.6804818134975756,null,null,2.0108532247948729,54.2,37.100612996750307,4.2352297941495785,3.2594696804645533,16.34768983321996,44.155495999999992,0,63.762655513684507,4.8897159300000013,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},68.652371443684501,54.199999999999996,1266.6489196251753,144.59462552798806,89.389896156000106,2.7843446400000027,52.212407091774864,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},144.38664788777498,68.652371443684501]
[null,8,2017,3.0352086745726612,15.121872113685392,43.960079999999998,0,62.117160788258047,59.39,1045.919528342449,119.39720643178642,0.33067262329729735,1.7571220548491857,null,null,2.0877946781464831,58.699999999999996,35.567200643795758,4.0601827218944928,3.3658812978699584,16.878994168534579,43.960079999999998,0,64.204955466404527,6.715158894,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":5.7880286539277614},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},83.386308272504948,58.699999999999996,1519.1539510465539,173.41940080440114,4.7146874775000045,0.74298455000000063,20.01392487515092,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":135.95999999999998},161.43159690265091,89.174336926432716]
[null,9,2018,3.3783495394375258,16.542395712742859,42.878129999999999,0,62.79887525218038,61.59,1019.6277845783468,116.39586581944599,0.23175995929729731,1.8042108074044918,null,null,2.035970766701789,63.589999999999996,32.017153111835469,3.6549261543191176,3.6101094987348232,18.34660652014735,42.878129999999999,0,64.834846018882175,9.961626282000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":10.474372047422797},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},87.262666212982595,63.599999999999994,1536.7458845975693,175.42761239698279,14.58258023200001,0.318274,35.593856228016023,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},50.494710460016037,97.737038260405399]
[null,10,2019,3.6440382151132016,18.560707170087365,43.704759999999993,0,65.909505385200561,64.239999999999995,1025.9885645267834,117.12198225191592,0.24630593929729733,2.3099030631071251,null,null,2.5562090024044224,68.800000000000011,37.154200610943022,4.2413471017058244,3.8903441544104989,20.87061023319449,43.704759999999993,0,68.465714387604976,12.398361756,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":13.754451361164003},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},93.330270055705398,68.8,1556.4639740824043,177.67853585415574,21.255680669500009,3.417986,26.716058337088242,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},51.38972500658825,107.0847214168694]
[null,11,2020,3.8263539933855917,22.699053785627356,44.849500000000006,0,71.374907779012958,65.28,1093.3656216147817,124.81342712497509,0.34748870329729731,3.1871176911153207,null,null,3.5346063944126183,111.59000000000002,31.674938561662049,3.6158605663997774,4.1738426966828888,25.886171476742678,44.849500000000006,0,74.909514173425578,19.416544817999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":66.985700110461096},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},106.79225290352601,111.6,1557.1501166127878,177.75686262703059,41.513849685000039,9.8230019999999989,76.946467971334911,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},128.28331965633495,173.77795301398709]
[null,12,2021,4.874750856872609,26.789337279236292,46.183410000000002,0,77.847498136108896,71.239999999999995,1092.7498334658744,124.74313167418659,0.4628231926306306,4.0967684386709715,null,null,4.5595916313016023,117.2,38.904365451472344,4.4411376086155645,5.3375740495032398,30.886105717907263,46.183410000000002,0,82.407089767410497,21.516463110000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":68.631221192688628},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":1.6943191538682183},116.38974678951092,117.2,1564.2205531427589,178.56399008478985,41.051271426000042,10.776733,23.023237520360691,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},74.85124194636073,183.32664882833134]
[null,13,2022,5.1203529055212567,27.583655250223956,47.266069999999992,0,79.970078155745199,72.64,1100.9096662409856,125.67461943390248,0.55279330996396392,4.8268118684973071,null,null,5.3796051784612713,119.69000000000001,44.946154048055888,5.1308395032027274,5.6731462154852208,32.410467118721265,47.266069999999992,0,85.349683334206475,22.374008856,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":105.65131815624501},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":35.849410617300194},120.1898861023069,119.69999999999999,1587.2330295843922,181.19098511237354,8.1588496220000071,6.5887139999999995,9.4020226739054955,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},24.1495862959055,189.99179364125172]
[null,14,2023,4.4448529294746226,28.351137654395071,18.2775,0,51.073490583869699,38.32,1332.8155162805244,152.14788998636124,0.57609676063063064,5.0275036556759556,null,null,5.6036004163065858,122.40000000000002,45.781049149091302,5.2261471631382763,5.0209496901052528,33.378641310071025,18.2775,0,56.677091000176283,23.46416151,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":153.37729704169089},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":38.880726970589144},92.607446422276709,122.4,1692.026278540674,193.15368476491713,7.9074841230000086,1.60737,11.952295278398189,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},21.467149401398196,207.10401649337848]
[null,15,2024,5.6782544730888249,29.412622389101983,49.473230000000001,0,84.564106862190812,75.820000000000007,1115.3271809837879,127.3204544502041,0.67397607396396397,5.7820468930765312,null,null,6.4560229670404947,125.18999999999998,51.569797639785904,5.8869632008888022,6.3522305470527893,35.194669282178516,49.473230000000001,0,91.020129829231308,24.468356226000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":114.19737137504198},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":41.546911148944062},127.95467996733173,125.19999999999999,1602.2774775833041,182.90838785197536,10.859233429000009,6.7914770000000004,11.009863360511719,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},28.660573789511727,200.60514019342963]
[null,16,2025,5.1596877310190239,30.580279581038603,20.17154,0,55.91150731205763,42.35,1320.2244937912074,150.71055865196431,0.73594734729729727,6.1629497562636644,null,null,6.8988971035609614,128.08999999999997,53.859763471171561,6.1483748254762061,5.8956350783163209,36.743229337302267,20.17154,0,62.810404415618592,25.370622210000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":203.7831421948778},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":84.629886857645701},100.64722053771901,128.1,1715.8507094063316,195.87336865369082,11.93518005872501,2.9589179999999997,9.892329685070413,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},24.786427743795421,219.80047587495108]
[null,17,2026,6.2696510453047392,34.453578311645053,20.36279,0,61.086019356949791,48.220000000000006,1266.8191488376149,144.61405808648573,0.74973470063063052,6.3641699462429884,null,null,7.1139046468736193,131.20000000000002,54.221834194599083,6.1897070998400778,7.0193857459353701,40.817748257888042,20.36279,0,68.199924003823412,26.876597610000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":203.09014101583819},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":87.069400153084018},107.54271552592384,131.19999999999999,1703.9897590600458,194.51937888813308,38.965790582675034,1.8844109999999998,16.51132306724066,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},57.361524649915694,223.56345638867799]
[null,{"$f":"B61","v":18},2027,7.5035221398311975,37.003876053409194,37.206009999999999,0,81.713408193240383,70.400000000000006,1160.7018209267098,132.50020786834588,0.7892806806306305,6.6802988912129493,null,null,7.46957957184358,134.38999999999999,55.581364471223807,6.3449046200027182,8.2928028204618283,43.684174944622143,37.206009999999999,0,89.182987765083965,28.150308617999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":129.80673366908584},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":39.072146442954697},129.7994902951844,134.4,1640.8785529859788,187.31490330890171,25.771067249125025,2.7399469999999999,13.964805764681646,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},42.475820013806668,220.53407752131557]
[null,19,2028,7.8475265572738504,39.582738202318438,21.884789999999999,0,69.315054759592286,56.710000000000008,1222.2721699804667,139.52878652745054,0.83049332729729719,7.0005434711033327,null,null,7.8310367984006302,137.69,56.874404806680843,6.4925119642329729,8.6780198845711478,46.583281673421773,21.884789999999999,0,77.146091557992918,29.485507380000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":149.58328681217151},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":37.765906935086797},119.09779285009334,137.69999999999999,1676.943883276529,191.43195014572251,26.071008948875026,2.9785570000000003,14.638949692247143,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},43.688515641122173,230.91517272717803]
[null,20,2029,9.2585547801521919,44.272278752806351,23.08934,0,76.620173532958546,64.97999999999999,1179.1347111874202,134.60441908532195,0.86134160196396392,7.3078618589703774,null,null,8.1692034609343409,141.4,57.77371612699153,6.595173073857481,10.119896382116156,51.580140611776727,23.08934,0,84.789376993892887,31.277254566000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":184.04828811422703},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":74.880583268723683},128.53282547199333,141.4,1681.0504265735265,191.9007336271149,47.036132155650037,6.1466139999999996,19.644488643616178,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},72.827234799266222,237.70053031749666]
[null,21,2030,10.241041815416025,47.519912260568546,25.123189999999994,0,82.884144075984565,71.5,1159.2187982655184,132.33091304400895,0.9401683899639639,9.1694402983630994,null,null,10.109608688327063,144.69999999999999,69.865989548226693,7.975569583130901,11.181210205379989,56.689352558931645,25.123189999999994,0,92.993752764311623,32.226236753999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":165.79827343619303},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":62.782927145504082},137.68618343041206,144.69999999999999,1663.452174990332,189.89180079798311,32.426789245950033,21.102269999999997,10.404520214025348,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},63.933579459975377,240.70152972110102]
[null,22,2031,10.683470781715451,47.92363734420158,24.563989999999997,0,83.171098125917027,74.150000000000006,1121.6601230737292,128.04339304494627,0.88631527050450443,10.303607505469417,null,null,11.189922775973921,148.31,75.449550099247688,8.6129623400967681,11.569786052219955,58.227244849670996,24.563989999999997,0,94.361020901890953,32.359059815999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":149.792399532921},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":58.818482216593651},139.18627462999137,148.30000000000001,1551.9905053696475,177.16786590977711,4.0310916145500038,16.157339,1.4562551868125708,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},21.644685801362574,230.16019194631875]
[null,23,2040,18.943547206351731,51.085450418599009,16.206939999999999,0,86.235937624950736,118.05000000000001,730.50349534053987,83.39080997038127,1.4140354133333333,12.250328000090015,null,null,13.664363413423349,186.01000000000002,73.460369940802877,8.3858869795437077,20.357582619685065,63.335778418689024,16.206939999999999,0,99.900301038374081,33.113073311999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":151.99556644079144},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":120.92209946344707},145.47956826247452,186,949.20986688074674,108.35729073981128,433.44996141837544,431.35181784499997,78.535628191800413,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},943.33740745517593,176.55303523981888]
[null,24,2050,32.534387906660228,33.828218917655427,8.7423400000000004,0,75.104946824315661,196.23000000000002,382.73937127001813,43.691709049088828,2.29577556,10.881226687865901,null,null,13.1770022478659,245.91000000000003,53.584653927575339,6.1169696264355409,34.830163466660231,44.709445605521324,8.7423400000000004,0,88.281949072181561,34.786101036000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":112.07697889183716},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":117.74538630698974},135.53424402028199,245.9,528.12458969145746,60.288195170257701,752.20127470125067,422.77724804999997,183.42863536425853,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},1358.4071581155092,129.8658366051294]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GBwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":46.345369999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":46.345369999999996},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":156.66690284639995},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":47.492429999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":47.492429999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":160.54444956959998},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":13.301500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":13.421779999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},26.723279999999999,123.858712224,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":11.39082},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":13.68172},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},25.07254,116.9445325248,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":8.6480000000000001E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":2.5518899999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":5.7294900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":13.941660000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},22.309519999999999,111.0043236624,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0.17954000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":10.877880000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":4.1246200000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":1.07968},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},16.26172,71.25428561759999,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0.27870999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":39.177599999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":4.1152499999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0.58393600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},44.155495999999992,202.57180944479995,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0.38351999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":39.6},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":3.9765600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},43.960079999999998,198.68479246079997,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0.49490999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":40.022400000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":2.3608200000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},42.878129999999999,193.77946226879999,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0.61287999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":40.444799999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":2.6470800000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},43.704759999999993,194.48022372479997,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0.73648999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":40.91751},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":3.1955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},44.849500000000006,196.13520535199999,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0.87278999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":41.555819999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":3.7547999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},46.183410000000002,197.60114569439997,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":1.0213100000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":42.190259999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":4.0544999999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},47.266069999999992,198.30190715039998,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":1.18205},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":12.76965},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":4.3258000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},18.2775,67.557533745599997,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":1.35548},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":43.463250000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":4.6544999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},49.473230000000001,199.67441263200001,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":1.5411299999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":13.148010000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":5.4824000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},20.17154,70.360579569600006,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":1.7390000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":13.33719},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":5.2866},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},20.36279,69.683176828800001,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":1.94956},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":29.622449999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":5.6340000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},37.206009999999999,136.84105571519999,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":2.1723400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":13.71555},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":5.9968999999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},21.884789999999999,71.201493316799997,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":14.852879999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":5.9155999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},23.08934,74.633253873599998,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":16.641809999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":6.16052},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},25.123189999999994,81.33721074719999,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":16.641809999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":5.6013199999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},24.563989999999997,79.935687835199985,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":9.2260799999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":4.66},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},16.206939999999999,48.212157599999998,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":6.4214799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},8.7423400000000004,16.094154772799996,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GBwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFNCBis","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGUwGBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":0.21869536498071576}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":0.21869536498071576}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.0529519999999999},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.2716473649807156]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.052076},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.25701524324324326},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.5277866082239591]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.052076},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0.36825743900370955},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.12273421621621622},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.25701524324324326},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2.0187782634438847]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.9715999999999995E-2},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.36066381176470591},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.25423516216216219},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.25701524324324326},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.1703255821508272]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":4.2923999999999997E-2},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.98757227027027061},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2.9290982691672558]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.54353724324324337},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.98757227027027061},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},3.0352086745726612]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.0000000000000001E-4},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.70133837837837842},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.1724120000000002},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},3.3783495394375258]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.86790624324324339},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.2692328108108111},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},3.6440382151132016]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.9811836777954432E-3},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.0432408378378379},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.2692328108108111},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},3.8263539933855917]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.2361088918918919},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.123016324324325},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.874750856872609]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.4482637513513517},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.156463513513514},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.1203529055212567]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.38196884705882356},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.6761987243243248},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.156463513513514},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.4448529294746226]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.9216671567567571},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2409616756756763},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.6782544730888249]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.38196884705882356},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":2.1846690486486491},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2884918918918924},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":7.4336098841698839E-2},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.1596877310190239]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.38196884705882356},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":2.4652044000000006},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3413032432432441},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.85095271042471043},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2696510453047392]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.83850531764705882},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":2.7632732108108113},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.394114594594595},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.2774071722007723},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5035221398311975]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.38196884705882356},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.0788754810810817},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.4486863243243251},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.7077740602316602},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.8475265572738504]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.40809287843137254},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.5120599459459463},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.8189031166023168},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.2585547801521919]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.45121021176470588},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.5437467567567573},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.7265860077220081},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.241041815416025]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.13646114054655017},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.45121021176470588},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.4874146486486493},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3075813065637067},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.683470781715451]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.25033416470588232},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.4786127567567573},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3075813065637067},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":8.611451391891892},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},18.943547206351731]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":4.3266304601351351},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.9644771891891901},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.5375835181467183},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":20.413619744594595},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.534387906660228]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GBwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.74919022},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":2.8073741399999999}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.7986465519999997},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":2.8859224319999996}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.1457488000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.46547136},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.54692884799999997]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.43637940000000003},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.53708708329729737]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.9008000000000004E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27055522799999998},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.35826975529729727]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0908800000000002E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24437246399999998},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.32816939929729727]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.1838400000000003E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.3303714112972973]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22691728800000002},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.33067262329729735]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.23175995929729731]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.24630593929729733]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":7.4999999999999997E-2},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.148368996},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.34748870329729731]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.15833333333333333},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.171642564},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.4628231926306306]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.23666666666666664},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.55279330996396392]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.24833333333333332},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18909774000000001},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.57609676063063064]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.33166666666666661},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.200734524},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.67397607396396397]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.35},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.73594734729729727]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.3783333333333333},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22400809199999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.74973470063063052]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.40333333333333332},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.7892806806306305]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.43},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.83049332729729719]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.46666666666666662},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.86134160196396392]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.8966399999999998E-2},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.46666666666666662},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":7.1999999999999995E-2},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27055522799999998},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.9401683899639639]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.46666666666666662},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":8.6999999999999994E-2},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2498587837837839E-2},0.88631527050450443]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.8966399999999998E-2},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.15833333333333333},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0.98399999999999987},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.16291497600000002},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.4140354133333333]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.3264000000000002E-2},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.9424999999999999},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.20946211199999998},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.29577556]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GBwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFNCBis","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGUwGBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":16.852499999999999},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},16.852499999999999,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":55.658874700000062},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":4.5259774560000041},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":29.205044000000029},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},89.389896156000106,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":3.8878600000000003},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":6.9480000000000004},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":1.7341978500000019},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":5.0588733195000035},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":3.626749500000003},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},21.255680669500009,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0.80789940000000082},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":6.1374533220000052},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":1.2134969000000011},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},8.1588496220000071,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":1.3232835000000014},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":6.5842006230000072},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},7.9074841230000086,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":7.8647128560000077},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":1.8115658000000017},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":29.289511926675022},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},38.965790582675034,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":4.0310916145500038},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},4.0310916145500038,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},0,0,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.92336247545852135},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},0,0.92336247545852135,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.7992950799523939},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.9533104809972537},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.318274},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":25.841250667066376},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},0.318274,35.593856228016023,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.2554809942993335},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.244189542633939E-2},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.9190000000000002E-2},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":5.9452469999999993},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.0540997841798223},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.57427699999999993},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},6.5887139999999995,9.4020226739054955,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.543803664501797},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.19328759952780056},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.8204474417340335},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.103785},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.90163199999999999},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.3947565726345577},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.60195299999999996},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},1.60737,11.952295278398189,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.7883304860659111},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.19328759952780056},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.2014713248876689},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.21448900000000001},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.8197199999999998},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.781716354200265},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.70573799999999998},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},2.7399469999999999,13.964805764681646,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.3576713077888141},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":9.244189542633939E-2},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.65038600000000002},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.0004999999999997},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.9544070108101952},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.7085840000000001},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":9.742799999999999},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},21.102269999999997,10.404520214025348,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.470815794013514},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.9051194157681746},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.65730499999999992},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.27815980500000032},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":8.2216399999999989},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":13.966928326644164},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.24542},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":31.8752},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},422.77724804999997,183.42863536425853,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},1.6251823010704662]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.23594995176349301},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.26087590175259806},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083809},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":2.1778140559027368},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":4.7818716137451851},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},16.542395712742859]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.63706321933858312},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.43456065987130638},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083809},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":2.6656699456644342},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":5.1451007053189324},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},18.560707170087365]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.63706321933858312},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.7180871643170397},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083809},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":4.9431430823077376},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.3745315485376004},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},28.351137654395071]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.63706321933858312},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.8066733662490719},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083809},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":7.0968928400995281},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.011845363215313},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":3.2227908828484413},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},34.453578311645053]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.63706321933858312},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.8066733662490719},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083809},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":9.2820866797314601},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.5735250506201215},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":10.294617796973002},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},44.272278752806351]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.63706321933858312},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":6.5727485007928657},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":2.2364366973408973},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.655734575348025},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":13.556088409176487},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":8.5777190653433024},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},33.828218917655427]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.0946741352439918E-3},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.32655026228570833},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.33064493642095233},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.5041415487683902E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.70530761979577761},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.75034903528346153,0]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.12749304},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.5041415487683902E-2},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.40238387791502422},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.70530761979577761},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1.4119716441453476,0.12749304]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":2.4140457600000005},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.2683560000000003},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.3939682880000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.16992897661262565},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73320292914550855},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":5.3219917079999997},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1475324264021287},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.3099030631071251,12.398361756]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.3773720000000012},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.5543414999999996},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.4983309760000005},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.29174553213613441},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73320292914550855},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":1.9590094544631882},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":8.9439643799999988},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.5836152218056136},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},4.8268118684973071,22.374008856]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.7575209600000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.5980320000000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.8806103680000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.35111830709717229},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73320292914550855},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":2.8518988670893832},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":11.134458881999999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.9674909219847376},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.1629497562636644,25.370622210000001]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.5091640000000011},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.6501540000000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.0197257280000001},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.32245558815046427},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73320292914550855},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":3.6876630725851758},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":15.098210837999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.3053015381423672},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},7.3078618589703774,31.277254566000003]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.6479749600000009},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.6585855},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.0776468480000005},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.29686387480518939},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73320292914550855},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":3.6876630725851758},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0.77819137041352893},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":15.974852508},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.9449702142408958},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":2.6034773133322564},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},10.303607505469417,32.359059815999998]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,67.069999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,15.54,31.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,8.16,0,105.6,0,0,5.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,15.67,0,105.73,0,0,3.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,21.73,0,105.74,0,0,4.7699999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,32.79,0,31.53,0,0,6.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,46.22,0,31.53,0,0,6.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,49.38,0,37.229999999999997,0,0,6.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwSecElcOut",280,"MESSAGE","Int_V2","GBwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,2.4500000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0.49,0,0,0,0,0,0,0,0,50.68,0,0,0,2.25,0,0,5.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,50.68,0,0,0,3.1,0,0,5.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0.62,0,0.78,0,0,0,0.04,50.68,0,0,0,5.95,0,0,7.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0.62,0,0.78,0,0,0,0.05,50.68,0,0,0,10.96,0,0,12.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0.62,0,0.78,0,0,0,0.05,33.06,0,0,0,15.76,0,0,13.6,6.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0.62,0,0.78,0,0,0,0.05,17.79,0,0,0,18.760000000000002,0,0,14.45,19.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwTerElcOut",313,"MESSAGE","Int_V2","GBwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,13.74,0,0,0.02,0.28000000000000003,0,0,0,0,10.7,1.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,56.08,37.299999999999997,0,0.11,0.02,0.67,0,0,0,15.02,0.82,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,72.08,37.299999999999997,0,2.0699999999999998,7.0000000000000007E-2,0.86,0,0,0,27.79,0.45,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,122.48,74.8,0,3.17,0.14000000000000001,0.86,0,1.42,0,38.42,0.62,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,136.02000000000001,75.599999999999994,0,3.92,0.19,0.86,0,2.42,0,50.33,0.81,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,144.53,76,0,4.47,0.13,0.82,0,2.8,0.48,57.91,0.93,0.26,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,168.41,76,0,7.48,0.38,0.7,0,0,12.95,76.42,0.72,0,71.260000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPOHFNCBis","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGUwGBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,3.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,3.67,15,0,0,0,0,0,0,0,3.74,16.73,0,0,0,2.9,0,0,5.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,3.67,15,0,5.8,0,2,0,0,0,6.23,59.63,0,0,0,9.9,0,0,28.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,3.67,15,0,5.8,0,2,0,0,0,65.739999999999995,59.63,0,0,0,16.5,0,0,49.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,3.67,15,0,5.8,0,2,0,0,0,67.64,59.63,0,0,0,19.100000000000001,0,0,49.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,3.67,15,0,5.8,0,2,0,0,0,68.91,59.63,0,0,0,28.1,0,0,53.24,12.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,3.67,15,0,5.8,0,2,0,0,0,68.91,59.63,0,0,0,37.5,0,0,57.13,40.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,5.8,0,2,0,0,0,0,0,0,0,0,37.5,141.69999999999999,0,67.41,21.93,247.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.4166666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,19.72,0,0,0.57999999999999996,1,0,0,0,0,19.14,32.090000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,20,0,0,0.55000000000000004,0.79,0.94,0,0,0,18.149999999999999,22.64,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,22.2,0,0,0.54,0.72,0.94,0,0,0,17.82,19.489999999999998,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,80.91,42.64,0,2.4500000000000002,1.1000000000000001,1.73,0,0,0,34.08,10.039999999999999,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,144.38999999999999,85.4,0,6.95,2.74,1.73,0,4.2,0,52.83,14.64,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,157.88999999999999,86.09,0,7.9,3.42,1.73,0,9.3000000000000007,0,64.69,19.21,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,172.89,86.54,0,9.43,3.16,1.73,0,11.42,0,76.97,17.010000000000002,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,209.12,86.89,0,12.34,0.17,1.73,0,4.1900000000000004,24.48,107.31,0.72,0,182.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.4583333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,19.559999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,42.9,0,0,0,1.6,0,0,16.600000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,6.23,0,0,0,0,2.2000000000000002,0,0,19.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,1.06,1.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6,0,0,1.25,6.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0,0,3.34,0,10.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0.04,0,0,0,0,0,3.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,7.37,0,0,0.77,0.14000000000000001,0.15,0,0,0,5.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,47.08,42.53,0,2.2200000000000002,0.81,0,0,2,0,6.01,4.7699999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,4.2300000000000004,0.23,0,0.43,0.15,0,0,0.32,0,3.45,0.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,3.94,0.11,0,0.17,0.12,0,0,2.2000000000000002,0,3.6,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,4.9000000000000004,0.23,0,0.52,0.31,0,0,0.7,0,4.0199999999999996,1.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,6.77,0,0,0.45,0.95,0.09,0,0,2.8,5.74,1.8,0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwFinaleElc",478,"MESSAGE","Int_V2","GBwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,0.3,12.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0.6,15.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,37.299999999999997,0,0.8,16.100000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,74.7,0,5.3,37.200000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,75.099999999999994,0,6.3,43.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,75.599999999999994,0,7.4,51.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,76,0,8.6999999999999993,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,-5183.3999999999996,-4784.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,-3621.38,-3267.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,-1731.92,-2370.5500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,-1110.44,-1561.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1526.45,0,-1569.05,-1967.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1127.52,0,-2536.73,-1818.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1409.54,0,-2611.2199999999998,-1877.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1285.01,0,-2765.53,-2043.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1249.3499999999999,0,-2546.79,-1844.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1269.8,0,-2651.83,-1865.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1268.72,0,-2491.3200000000002,-1866.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1212.71,0,-2518.13,-1809.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1322.51,0,-2649.43,-1956.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1383.65,0,-2782.27,-2070.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1359.76,0,-2724.28,-2026.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1316.53,0,-2622.8,-1941.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1300.67,0,-2608.11,-1923.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1287.06,0,-2662.51,-1906.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1191.8800000000001,0,-2307.42,-1766.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1276.79,0,-2390.12,-1786.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1072.71,0,-2379.39,-1820.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1120.98,0,-2318.12,-1816.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.625,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwPrimaire",544,"MESSAGE","Int_V2","LIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawLIw","index":19,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"LIw",{"$f":"C1&\"Primaire\"","v":"LIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2061}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"LIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","B","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"LIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"LIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"LIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"LIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"LIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"LIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"LIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":0.75321782380279223},{"$f":"BA189","v":0},{"$f":"N44","v":8.9553600000000007},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":9.7085778238027931},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":3.9},{"$f":"H16/(MAX(I16,1))*1000","v":2489.3789291802032},{"$f":"J16/8.76","v":284.17567684705517},{"$f":"P102","v":8.7275880000000014E-3},{"$f":"Y218","v":6.1420112028659872E-3},null,null,{"$f":"SUM(L16:O16)","v":1.4869599202865989E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":2.8},{"$f":"P16/(Q16+eps)*1000","v":5.310571124914385},{"$f":"R16/8.76","v":0.60622958046967867},{"$f":"L16+D16","v":0.76194541180279218},{"$f":"M16+E16","v":6.1420112028659872E-3},8.9553600000000007,0,9.7234474230056591,{"$f":"Z218","v":8.6681952000000007E-2},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":9.8101293750056584},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":2.8000000000000003},{"$f":"AL16/AD16*1000","v":3503.6176339305916},{"$f":"AE16/8.76","v":399.95635090531869},{"$f":"BA131","v":0},{"$f":"Y160","v":4.1513999999999995E-2},{"$f":"Z160","v":0.95036991545216987},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0.99188391545216992},{"$f":"AC16+AA16-AB16","v":9.8101293750056584}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":0.95206982380279226},{"$f":"BA190","v":1.0834548673803108},{"$f":"N45","v":12.36199},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":14.397514691183105},5.17,{"$f":"H17/(MAX(I17,1))*1000","v":2784.8190892036951},{"$f":"J17/8.76","v":317.90172251183736},{"$f":"P103","v":4.363794E-2},{"$f":"Y219","v":0.2272544145060415},null,null,{"$f":"SUM(L17:O17)","v":0.27089235450604149},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":3.9},69.459577900370704,{"$f":"R17/8.76","v":7.9291755594030482},{"$f":"L17+D17","v":0.99570776380279225},1.3107092818863524,12.36199,0,14.668407045689147,{"$f":"Z219","v":8.6681952000000007E-2},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":14.755088997689146},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":3.9},{"$f":"AL17/AD17*1000","v":3783.3561532536273},{"$f":"AE17/8.76","v":431.88997183260585},{"$f":"BA132","v":11.234999999999999},{"$f":"Y161","v":1.4945039999999996},0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},12.729503999999999,{"$f":"AC17+AA17-AB17","v":14.755088997689146}]
[null,3,2012,1.3199898238027923,1.0834548673803108,37.423949999999998,0,39.827394691183102,15.11,2635.8302244330312,300.89386123664741,0.11636783999999999,0.6172721258880316,null,null,0.7336399658880316,12.3,59.645525633461482,6.8088499581577038,1.4363576638027922,1.7007269932683424,37.423949999999998,0,40.561034657071133,1.9533683099999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},42.514402967071135,12.3,3456.4555257781408,394.57254860481061,0,2.6361389999999996,20.466112210165484,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},23.102251210165484,42.514402967071135]
[null,4,2013,5.5318698238027917,17.580077923634381,8.4447019999999995,0,31.55664974743717,32.72,964.44528567962016,110.0964937990434,0.15307321129729731,0.9010789016463574,null,null,1.0541521129436546,27.900000000000002,37.783229841068895,4.3131540914462212,5.6849430351000887,18.481156825280738,8.4447019999999995,0,32.610801860380825,5.6754401880000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},38.286242048380828,27.9,1372.2667400853343,156.65145434764091,171.06348000000003,2.5938059999999998,40.808323467401365,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},214.46560946740141,38.286242048380828]
[null,5,2014,14.420884153956475,27.292355954290962,75.960812000000004,0,117.67405210824744,98.550000000000011,1194.0543085565441,136.30756946992514,0.27143791054054056,2.0638086267652573,null,null,2.3352465373057978,89.510000000000019,26.089225081498213,2.9782220412669194,14.692322064497016,29.35616458105622,75.960812000000004,0,120.00929864555323,14.344111055999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},134.35340970155323,89.5,1501.1554156598127,171.36477347714757,97.127666130000094,10.720045400000007,95.042206708771943,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},202.88991823877205,134.35340970155323]
[null,6,2015,8.8885359517307201,72.202938973717679,54.455040000000004,0,135.54651492544841,143.71999999999997,943.12910468583652,107.66313980431924,0.33304967772972971,2.9562490126610892,null,null,3.2892986903908188,149.21,22.044760338920788,2.5165251528448391,9.2215856294604492,75.159187986378768,54.455040000000004,0,138.83581361583921,22.813261974000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":136.53197867877381},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":108.84698473524428},178.46092455095405,149.19999999999999,1381.6750569335361,157.72546312026668,484.5520697875001,8.934354600000006,92.854695310637752,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":183.35500000000002},769.69611969813786,206.14591849448357]
[null,7,2016,11.329618167946938,81.858335951440026,62.728830000000009,0,155.91678411938696,157.59,989.38247426478176,112.94320482474679,0.87641098486486491,4.090521523992444,null,null,4.9669325088573091,220.89999999999998,22.484981931337526,2.5667787592851057,12.206029152811803,85.948857475432476,62.728830000000009,0,160.88371662824426,31.572682062000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":439.89278154354128},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":328.98132972595755},209.2682476513591,220.9,1449.4327726072559,165.46036216977808,96.574646256000094,10.837969600000008,96.037169634142515,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},203.44978549014263,320.17969946894283]
[null,8,2017,11.555198167946939,138.55531204972587,56.187410000000007,0,206.29792021767281,270.38,762.992529838275,87.099603862816778,0.47827956886486489,4.836611924764644,null,null,5.3148914936295091,222.81,23.853918106866701,2.723050012199395,12.033477736811804,143.39192397449051,56.187410000000007,0,211.61281171130233,32.512370766000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":412.64467374610348},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":439.61569386543698},260.93703143841719,222.79999999999998,1050.1167473926555,119.87634102655885,618.35400000000004,7.592517900000006,10.302627635471787,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},636.24914553547183,233.96601131908363]
[null,9,2018,11.555198167946939,138.55531204972587,56.760490000000004,0,206.87100021767282,270.38,765.1120653068748,87.341559966538227,0.5143367728648649,5.6331420078992585,null,null,6.1474787807641231,224.89999999999998,27.334276480617078,3.1203511964174746,12.069534940811804,144.18845405762514,56.760490000000004,0,213.01847899843693,33.293625672000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":400.19045556214144},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":425.12061842418422},263.12395363155179,224.89999999999998,1059.1097855469498,120.90294355558787,0,8.056420900000008,8.5655795910296622,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},16.62200049102967,238.19379076950901]
[null,10,2019,11.555198167946939,138.55531204972587,57.505140000000011,0,207.61565021767282,270.38,767.86615214761753,87.655953441508856,0.58103876086486483,6.4956595511856996,null,null,7.0766983120505644,227.1,31.161155049489004,3.5572094805352745,12.136236928811805,145.05097160091157,57.505140000000011,0,214.69234852972338,34.225218384000009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":397.31634479111756},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":421.29758120778359},265.72941587483825,227.1,1064.5010103838497,121.51838018080477,0,8.6224116000000084,10.213864207156959,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},18.836275807156966,241.74817945817227]
[null,11,2020,10.419690513044978,138.55531204972587,22.22316,0,171.19816256277085,225.61,758.82346776637041,86.623683534973793,0.67066634086486487,7.4601857030896017,null,null,8.1308520439544658,229.29,35.460997180862037,4.0480590389111919,11.090356853909842,146.01549775281546,22.22316,0,179.32901460672531,35.707999056000006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":392.83659306638623},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":365.28565636898657},231.84886262384015,229.29999999999998,1131.2682046281718,129.14020600778218,0,9.4703840000000081,16.257019014555091,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},25.727403014555101,259.39979932123981]
[null,12,2021,10.419690513044978,138.55531204972587,22.721960000000003,0,171.69696256277084,225.61,761.03436267351094,86.876068798345997,0.72798032086486486,8.4108309610738594,null,null,9.1388112819387235,231.89999999999998,39.408414323176544,4.4986774341525733,11.147670833909842,146.96614301079973,22.721960000000003,0,180.83577384470956,36.174195744000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":264.60746999011252},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":238.76345516310931},233.8218185498244,231.9,1119.7319248677345,127.82327909449025,0,11.08990190000001,5.1113212927950862,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},16.201223192795098,259.66583337682761]
[null,13,2022,10.645676065986153,138.55531204972587,30.682600000000001,0,179.88358811571203,234.52000000000004,767.02877415875832,87.560362346890216,0.78576950086486508,9.4934620503716509,null,null,10.279231551236515,234.5,43.834676122806684,5.0039584615076125,11.431445566851018,148.04877410009752,30.682600000000001,0,190.16281966694854,36.761393874000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":10.97500066772151},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},243.73606250206336,234.5,1086.1879026430058,123.99405281312852,0,13.378415600000009,6.4379657389553495,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},19.81638133895536,254.71106316978486]
[null,14,2023,10.419690513044978,138.55531204972587,23.81316,0,172.78816256277085,225.61,765.87102771495427,87.428199510839534,0.84682708486486491,10.632833292912974,null,null,11.479660377777838,237.39999999999998,48.355772440161253,5.5200653470503713,11.266517597909843,149.18814534263885,23.81316,0,184.26782294054868,37.582981572000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":23.150011701919187},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},238.66265347366351,237.39999999999998,1102.8334674624377,125.89423144548377,0,11.54105810000001,9.0077832013381833,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},20.548841301338193,261.81266517558271]
[null,15,2024,10.419690513044978,138.55531204972587,23.589559999999999,0,172.56456256277085,225.61,764.87993689451196,87.315061289327858,0.87196592086486491,11.482426849167918,null,null,12.354392770032783,240.4,51.39098489816503,5.8665507874617617,11.291656433909843,150.03773889889379,23.589559999999999,0,184.91895533280362,39.183653448000008,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":30.797723940561319},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":5.3576033188251202},240.91445774191845,240.39999999999998,1107.9641362880809,126.4799242337992,0,11.659630400000008,17.549563206199899,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},29.209193606199907,266.35457836365464]
[null,16,2025,10.636217053585518,139.29972410326204,23.996759999999998,0,173.93270115684754,226.84,766.76380337174896,87.530114540153988,0.93439110886486487,12.694825368606104,null,null,13.629216477470969,243.51000000000002,55.969843032775941,6.389251487759811,11.570608162450384,151.99454947186814,23.996759999999998,0,187.56191763431852,40.114757352000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":38.594948402113147},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":12.384861491362784},244.48852394743335,243.5,1111.6986072204666,126.90623370096651,7.4327638000000054,12.433360500000012,10.208504978310422,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},30.074629278310439,270.69861085818366]
[null,17,2026,10.669664242774708,139.4127481725555,24.068760000000001,0,174.15117241533019,227.03,767.08440477174906,87.566712873487333,0.97645192486486487,13.817049484181268,null,null,14.793501409046133,246.8,59.941253680902435,6.8426088676829266,11.646116167639573,153.22979765673676,24.068760000000001,0,188.94467382437634,41.479937652000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":46.963744933501765},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":18.499838699366375},247.23646043749119,246.8,1117.1003511816311,127.52287113945562,1.1285164000000012,13.163429400000014,14.967663468030434,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},29.259609268030449,275.70036667162657]
[null,{"$f":"B61","v":18},2027,10.704871810342276,139.52696778576839,24.505159999999997,0,174.73699959611065,227.23000000000002,768.98736784804225,87.783946101374696,1.043153912864865,15.166942234806836,null,null,16.210096147671702,250.30000000000004,64.762669384834496,7.3929987882231165,11.748025723207141,154.69391002057523,24.505159999999997,0,190.94709574378234,42.556559610000008,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":57.586613732020588},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":26.538925059850918},250.31550431489717,250.3,1124.1038473314695,128.32235700130931,1.140453600000001,14.008974100000014,11.803946445488553,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},26.953374145488567,281.36319298706684]
[null,19,2028,10.741839756288222,139.64805792063532,24.954260000000001,0,175.34415767692354,227.44,770.9468768770821,88.007634346698879,1.1127071008648648,16.542339017467054,null,null,17.655046118331917,254.00000000000003,69.508055581247376,7.9347095412382851,11.854546857153087,156.19039693810237,24.954260000000001,0,192.99920379525545,43.730451732000013,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":53.464406080391804},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":20.070668863405288},253.54150448837029,253.99999999999997,1129.6663059266016,128.95734085920111,1.209054000000001,14.365664665000015,12.870404172890662,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},28.445122837890679,286.93524170535682]
[null,20,2029,10.784088837369302,139.78425738626697,25.407159999999998,0,175.97550622363627,227.68,772.90717772152266,88.231412981908974,1.1703802888648649,17.301389286680497,null,null,18.471769575545363,257.69,71.682135802043319,8.1828922148451273,11.954469126234166,157.08564667294746,25.407159999999998,0,194.44727579918163,45.254600190000012,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":64.250883842432188},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":27.784789172844352},256.51372495029648,257.7,1136.9026760569823,129.78341050878794,1.359916800000001,8.1921061750000082,16.710570167663214,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},26.262593142663221,292.97981961988432]
[null,21,2030,10.821056783315248,139.90153482449156,25.863520000000001,0,176.5861116078068,227.89000000000001,774.87433238758524,88.455974016847634,1.243735076864865,18.835769674766254,null,null,20.07950475163112,261.49,76.788805502555476,8.7658453770040499,12.064791860180113,158.73730449925782,25.863520000000001,0,196.66561635943793,46.366912140000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":68.912039576360073},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":29.917007280423476},259.84437746055278,261.5,1142.789329852732,130.45540295122512,1.1709852000000009,16.747676000000013,12.195246986107765,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},30.113908186107778,298.83940975648937]
[null,22,2031,10.734722849731021,140.06348938203979,24.433090000000004,0,175.2313022317708,228.3,767.54841100206215,87.619681621239977,1.077043114756757,18.814260292544109,null,null,19.891303407300867,265.29999999999995,74.976643070301947,8.5589775194408624,11.811765964487778,158.8777496745839,24.433090000000004,0,195.12260563907165,47.003743992000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":68.527248852986688},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":26.740717249951086},258.9381985921865,265.3,1133.527064437324,129.39806671658951,1.6170748000000013,2.4982210000000018,6.9821435648159911,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},11.097439364815994,300.72473019522209]
[null,23,2040,18.042142061155275,134.77750184243575,25.667249999999999,0,178.48689390359104,265.29000000000002,672.79917789434592,76.803559120359125,3.6956653611621624,22.088889740740228,null,null,25.784555101902392,311.58999999999997,82.75154883364317,9.446523839456983,21.737807422317438,156.86639158317598,25.667249999999999,0,204.27144900549342,47.592152754000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":17.287720882296078},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":242.78297436427619},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":242.91596755123859},269.15132264178953,311.60000000000002,863.34508810920124,98.555375354931655,393.14127082130034,528.61900548000006,61.286770067613737,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":5.19},988.23704636891409,269.01832945482715]
[null,24,2050,24.901719789189194,98.721222994822284,25.970309999999998,0,149.5932527840115,296.30000000000007,504.87091725957288,57.633666353832524,5.205865833567568,23.116648688518943,null,null,28.322514522086511,402.19999999999993,70.418981902989373,8.0386965642681929,30.107585622756762,121.83787168334123,25.970309999999998,0,177.91576730609802,50.000344206000008,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":17.287720882296078},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":162.77998577078625},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":162.10834607706036},245.20383239439411,402.2,611.32638510223774,69.786117020803403,218.05916627250016,604.37007580000022,264.03105304203098,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},1086.4602951145314,245.87547208812001]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"LIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":8.9553600000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":8.9553600000000007},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":30.272894899199997},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":12.36199},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":12.36199},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":41.788741492799993},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":37.423949999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},37.423949999999998,121.58211261599997,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":3.7534200000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":1.5319699999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":3.1593120000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},8.4447019999999995,23.504118235200004,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":3.8399000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":31.272449999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":3.66777},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":37.180692000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},75.960812000000004,379.02516016800001,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":3.93249},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":48.726590000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":1.7959599999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},54.455040000000004,240.51555678720001,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":49.257670000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":9.4395000000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},62.728830000000009,263.4538151136,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":49.788750000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":2.367},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},56.187410000000007,242.01051456000002,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":50.319830000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":2.4089999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},56.760490000000004,242.01051456000002,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":50.850910000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":2.6225700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},57.505140000000011,242.50104757920002,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":15.2865},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":2.9049999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},22.22316,78.090550320000006,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":15.5235},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":3.1668000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},22.721960000000003,78.721235630400002,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":23.165940000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":3.4849999999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},30.682600000000001,112.343273232,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":15.9975},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":3.7840000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},23.81316,80.192834688000005,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":16.234500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":3.3233999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},23.589559999999999,78.838029206400009,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":16.471499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":3.4936000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},23.996759999999998,79.188409934399999,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":16.708500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":3.3286000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},24.068760000000001,78.651159484800004,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":16.945499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":3.528},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},24.505159999999997,79.071616358400007,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":17.182500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":3.7401000000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},24.954260000000001,79.5154319472,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":17.419499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":3.956},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},25.407159999999998,79.959247536000007,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":17.656500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":4.1753600000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},25.863520000000001,80.379704409600009,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":17.652030000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":2.7494000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},24.433090000000004,76.788120984000003,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":9.9090100000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":8.8148400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":6.9434000000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},25.667249999999999,52.306642823999994,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":14.52535},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":11.444959999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},25.970309999999998,28.684502265599992,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"LIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPODSNCBus","EPOHFNCBu2","EPBIONUKak","EPHYDNUDAMou","EPHYDNUDASa1","EPHYDNUDASa2","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICICIwLIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":0.75321782380279223}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.19885199999999997},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":0.95206982380279226}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.56677199999999994},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.3199898238027923]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.24265199999999998},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.5318698238027917]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":4.2923999999999997E-2},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.8067039999999999},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.5115899517753046},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.12273421621621622},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.6477141621621625},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.420884153956475]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.6153782117647058},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.25423516216216219},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.6477141621621625},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.8885359517307201]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.6153782117647058},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.329618167946938]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.6153782117647058},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.555198167946939]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.6153782117647058},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.555198167946939]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.6153782117647058},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.555198167946939]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.419690513044978]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.419690513044978]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.70585610980392155},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.645676065986153]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.419690513044978]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.419690513044978]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.1650552432432439},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.636217053585518]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.1985024324324343},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.669664242774708]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.2337100000000012},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.704871810342276]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.2706779459459474},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.741839756288222]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3129270270270279},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.784088837369302]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3498949729729741},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.821056783315248]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.59470837670505272},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.47987055686274516},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4220704864864873},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.734722849731021]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.24018890980392157},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":8.7264027729729747},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.2354703783783787},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},18.042142061155275]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":15.269889843243245},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.7917499459459467},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.901719789189194]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"LIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":8.7275880000000014E-3}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.363794E-2}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.11636783999999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.15307321129729731]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.8036800000000001E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.11248729054054056},0.27143791054054056]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.752E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.17498022972972974},0.33304967772972971]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":6.7478400000000008E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.55856563199999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.87641098486486491]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.4089600000000009E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.47827956886486489]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13305600000000001},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11927703599999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.5143367728648649]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.19103039999999999},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11927703599999999},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.58103876086486483]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.26611200000000002},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11636784},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.67066634086486487]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.30887999999999999},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.72798032086486486]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.35212320000000008},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.78576950086486508]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.40154399999999996},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.13673221199999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.84682708486486491]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.45286559999999998},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.87196592086486491]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.1457488000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.5065632000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.93439110886486487]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.5602608},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.97645192486486487]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.6003468000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.6182352000000001},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},1.043153912864865]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.67906080000000002},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},1.1127071008648648]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.72800640000000005},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},1.1703802888648649]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.79263360000000005},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},1.243735076864865]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.84157920000000008},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":9.582250675675677E-2},1.077043114756757]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4351039999999999},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.9143670371621622},3.6956653611621624]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.401469048},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.5983936000000005},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.16873336799999999},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":2.0372698175675676},5.205865833567568]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"LIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPODSNCBus","EPOHFNCBu2","EPBIONUKak","EPHYDNUDAMou","EPHYDNUDASa1","EPHYDNUDASa2","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICICIwLIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},0,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":4.5259774560000041},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":92.048668800000087},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},96.574646256000094,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":1.1285164000000012},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},1.1285164000000012,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":1.6170748000000013},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},1.6170748000000013,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.8029395234299579},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.3615234700487049},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.38102388315363495},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":9.6865999999999994E-2},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":12.920625333533188},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.5392729999999997},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},2.6361389999999996,20.466112210165484,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":24.230053259166496},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":53.708741242703184},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":8.3027999999999991E-2},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":6.282876600000006},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":14.915900808768068},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":2.5684499999999999},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},8.934354600000006,92.854695310637752,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.31751990262802909},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.2598710003144324},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.38054500000000002},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":7.6758759000000074},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.9881886880872006},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},8.056420900000008,8.5655795910296622,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.76642735117110472},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.38657519905560112},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.2700796105121164},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.43589699999999998},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.8358876000000084},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.0148835782165273},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":3.1066309999999997},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},13.378415600000009,6.4379657389553495,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.0583996754267637},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.28572949495413991},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":2.2861432989218096},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.58119599999999993},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":10.55164110000001},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.3775107320354696},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.40822099999999995},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},11.54105810000001,9.0077832013381833,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.4708105834378822},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.38657519905560112},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.9897913898023154},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.75417100000000004},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":13.254803100000014},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":7.9567692731927542},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},14.008974100000014,11.803946445488553,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.5365043563954053},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.38657519905560112},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.4394235585803987},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.6328839999999998},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":15.114792000000014},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.8327438720763602},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},16.747676000000013,12.195246986107765,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.3430831127272951},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.5358056890385576},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.3870549999999997},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":24.848942580000021},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":15.524216502437241},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.0101739999999999},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.31563600000000003},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":31.8752},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},604.37007580000022,264.03105304203098,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":1.0834548673803108}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},1.0834548673803108]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":2.2788277300153417},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.3762367855914501},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":16.254690483206812},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},138.55531204972587]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":2.2788277300153417},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.3762367855914501},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":16.254690483206812},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},138.55531204972587]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":2.2788277300153417},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.3762367855914501},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":16.254690483206812},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},138.55531204972587]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":2.2788277300153417},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.3762367855914501},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":17.112126606036444},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},139.4127481725555]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":2.2788277300153417},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.3762367855914501},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":17.483635819747924},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},139.78425738626697]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":1.2614564862811475},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":3.5443892620969755},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":2.101253928780253},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},98.721222994822284]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.1929280000000008E-2},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.4752672000000005E-2},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.0946741352439918E-3},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.0473370676219959E-3},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":6.1420112028659872E-3},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":8.6681952000000007E-2}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.39879024000000007},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.30660000000000004},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.9505344000000011E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.9449702142408959E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.1784727259999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.59782242374562267},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.6172721258880316,1.9533683099999999]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.5424520000000008},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.015371500000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.15445632000000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":5.6301769359604882E-2},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1.205188616040308},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":6.1009821539999995},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.89366263001700108},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.80109599724417535},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.9562490126610892,22.813261974000003]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.3492961600000015},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.140473000000004},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.1275311360000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.25796447052037147},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.096318061994344},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":7.607918087999999},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.0533549212915168},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.4956595511856996,34.225218384000009]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.42585856},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.210991000000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.946254304},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.52411828931123106},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":6.7286708946097686},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":8.1782900099999996},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1526507690711836},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},9.4934620503716509,36.761393874000007]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.849281920000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.307570000000009},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.4559601600000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.70735495686339944},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":9.9822413080685806},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":10.501945271999999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.91720700629465401},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.694825368606104,40.114757352000005]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.4840840800000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.448606000000012},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.5641842559999999},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0001241575333448},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":14.455728316747544},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":13.757725853999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.75751471502013834},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.301389286680497,45.254600190000012]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.7104424800000011},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.483865000000016},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.7533932480000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1106803591849324},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.095534220803721},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":15.056043263999996},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.52002361517598683},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},18.814260292544109,47.003743992000011]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,12.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,79.86,0,0,0,0,2.09,7.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,85.78,0,132.77000000000001,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,85.78,0,39.5,0,0,3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,85.78,0,58.06,0,0,4.0999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,85.78,0,39.5,0,0,3.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,85.78,0,39.5,0,0,4.1100000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,85.78,0,39.49,0,0,2.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwSecElcOut",280,"MESSAGE","Int_V2","LIwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,3.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,29.95,39.25,0,0,0,0,0,0.02,63.69,0,0,0,2.25,0,0,22.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.02,63.69,0,0,0,2.25,0,0,22.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.02,18.920000000000002,0,0,0,2.25,0,0,22.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.02,18.920000000000002,0,0,0,2.25,0,0,22.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.02,18.920000000000002,0,0,0,2.25,0,0,24.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.02,18.920000000000002,0,0,0,2.25,0,0,24.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwTerElcOut",313,"MESSAGE","Int_V2","LIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,14.36,3.5,0,0.16,0.04,0,0,0,0,8.24,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,224.33,195.6,0,0.05,0.03,1.42,0,0,0,20.72,1.92,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,228.83,195.6,0,0.57999999999999996,0.1,4.0199999999999996,0,0,0,25.23,0.41,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,231.8,196.4,0,1.88,0.21,7.41,0,0,0,26.99,0.45,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,240.51,198.3,0,1.96,0.33,13.01,0,0,0,35.24,0.3,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,247.1,199.5,0,2.39,0.42,16.68,0,0,0,41.04,0.3,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,272.2,199.5,0,7.84,1.38,54.68,0,0,0,57.86,0.57999999999999996,9.7799999999999994,70.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPODSNCBus","EPOHFNCBu2","EPBIONUKak","EPHYDNUDAMou","EPHYDNUDASa1","EPHYDNUDASa2","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICICIwLIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,12.64,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,12.64,10,40,35,66,0,0,0,0,0,32.67,74.94,0,0,0,2.9,0,0,37.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,12.64,10,40,35,66,78,120,0,0,0,32.67,74.94,0,0,0,4.5,0,0,89.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,12.64,10,40,35,66,78,120,0,0,0,32.67,74.94,0,0,0,4.5,0,0,89.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,12.64,10,40,35,66,78,120,0,0,0,32.67,74.94,0,0,0,4.5,0,0,89.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,12.64,10,40,35,66,78,120,0,0,0,32.67,74.94,0,0,0,4.5,0,0,95.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,12.64,10,40,35,66,78,120,0,0,0,32.67,74.94,0,0,0,4.5,0,0,98.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,35,66,78,120,0,0,0,0,0,0,0,0,174.07,0,0,108.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.7916666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,6.2,0,0,0.09,0.13,0,0,0,0,4.6399999999999997,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,104.52,79.8,0,0.41,0.49,1.4,0,0,0,25.76,8.84,2.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,170.82,143.71,0,0.41,0.61,2.83,0,0,0,31.81,8.82,4.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,254.6,223.62,0,1.21,1.67,7.93,0,0,0,37.21,10.31,5.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,254.85,224.08,0,7.34,4.49,14.03,0,0,0,39.049999999999997,6.77,5.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,269.35000000000002,225.79,0,8.9499999999999993,6.74,24.83,0,0,0,50.85,7.4,5.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,282.81,227.16,0,10.42,8.1300000000000008,34.909999999999997,0,0,0,61.83,7.4,5.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,322.47000000000003,228.08,0,22.03,0.44,71.8,0,0,0,85.24,0,45.93,152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.8333333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,40,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6,0,0,52.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,2.58,0,0,0,0,0,0,0,0,0,0,0,10.23,0,0,8.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,1.56,0,0,0.09,0.04,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,22.08,11.89,0,0.22,0.24,0,0,0,0,8.9700000000000006,0,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,11.88,0,0,0.03,0.39,1.7,0,0,0,2.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,3.84,1.61,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,2.9,0.34,0,0.54,0.84,2.6,0,0,0,2.21,0.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,6.32,0.46,0,0.44,0.59,2.8,0,0,0,5.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,4.03,0.46,0,0.47,1.0900000000000001,3.4,0,0,0,3.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,9.16,0,0,1.78,3.45,8.0399999999999991,0,0,0,6.38,1.46,0.28999999999999998,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwFinaleElc",478,"MESSAGE","Int_V2","LIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,3.5,0,0.2,8.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,125.7,0,1.1000000000000001,22.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,195.6,0,1.5,23.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,196,0,8.6,27.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,197.1,0,11.7,31.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,198.3,0,15.3,36.700000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,199.5,0,19.5,42.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-2798.15,0,-4535.08,-3912.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1489.24,0,-3772.91,-2223.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1796.15,0,-1938.83,-2657.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1248.48,0,-1777.29,-1866.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-2446.35,0,-1332.31,-3296.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1322.04,0,-1565.16,-1715.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1029.74,0,-1538.86,-1658.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1387.42,0,-1627.3,-2343.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1031.99,0,-1807.76,-1097.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1106.1099999999999,0,-1842.27,-1625.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1134.23,0,-1951.94,-1682.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1089.22,0,-1922.4,-1641.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1142.53,0,-1969.52,-1702.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1113.28,0,-1844.62,-1670.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1124.01,0,-1749.73,-1682.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1176,0,-1783.89,-1738.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1170.98,0,-1781.33,-1733.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1169.5,0,-1794.46,-1731.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1430.32,0,-1735.59,-1672.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1091,0,-1793.41,-1723.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1198.77,0,-1804.7,-1723.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-980.37,0,-1828.73,-1702.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwPrimaire",544,"MESSAGE","Int_V2","MAwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawMAw","index":20,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"MAw",{"$f":"C1&\"Primaire\"","v":"MAwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2358}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"MAwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","H","H","H","O","O","O","O","O","O","O","O","O","O","B","O","B","O","S","S","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"MAwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},{"$f":"MID(INDIRECT(L6&$C$3),3,1)","v":"S"},"i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"MAwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"MAwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"MAwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"MAwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"MAwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"MAwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":26.941583824760194},{"$f":"BA189","v":0},{"$f":"N44","v":66.045059999999992},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":92.986643824760193},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":104.8},{"$f":"H16/I16*1000","v":887.27713573244455},{"$f":"J16/8.76","v":101.28734426169459},{"$f":"P102","v":3.7819548000000001E-2},{"$f":"Y218","v":3.4804730149573929E-2},null,null,{"$f":"SUM(L16:O16)","v":7.2624278149573923E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":98.4},{"$f":"P16/(Q16+eps)*1000","v":0.73805160713611184},{"$f":"R16/8.76","v":8.42524665680493E-2},{"$f":"L16+D16","v":26.979403372760196},{"$f":"M16+E16","v":3.4804730149573929E-2},66.045059999999992,0,93.059268102909769,{"$f":"Z218","v":1.1774316},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":27.57521496435287},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":1.110329452104474},{"$f":"SUM(X16:Z16)","v":94.236699702909775},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":98.4},{"$f":"AL16/AD16*1000","v":1226.6421261703065},{"$f":"AE16/8.76","v":140.02763997377929},{"$f":"BA131","v":0},{"$f":"Y160","v":0.23524599999999998},{"$f":"Z160","v":12.909210560264185},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":13.144456560264185},{"$f":"AC16+AA16-AB16","v":120.70158521515816}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":29.422111159158305},{"$f":"BA190","v":7.4975076822717508},{"$f":"N45","v":102.87998999999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":139.79960884143006},132.32,{"$f":"H17/I17*1000","v":1056.5266689950881},{"$f":"J17/8.76","v":120.60806723688221},{"$f":"P103","v":4.0728743999999997E-2},{"$f":"Y219","v":9.5201173644422793E-2},null,null,{"$f":"SUM(L17:O17)","v":0.1359299176444228},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":103.8},1.3095367787218444,{"$f":"R17/8.76","v":0.14949049985409182},{"$f":"L17+D17","v":29.462839903158304},7.5927088559161735,102.87998999999999,0,139.93553875907449,{"$f":"Z219","v":1.9818843000000002},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":3.781616715444617},{"$f":"SUM(X17:Z17)","v":141.91742305907448},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":103.8},{"$f":"AL17/AD17*1000","v":1330.7881150638716},{"$f":"AE17/8.76","v":151.91645149130954},{"$f":"BA132","v":77.746199999999988},{"$f":"Y161","v":0.40822099999999995},8.8199172589499337,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},86.974338258949913,{"$f":"AC17+AA17-AB17","v":138.13580634362987}]
[null,3,2012,29.609016893556415,24.724308175729362,102.98027,0,157.31359506928578,155.09,1014.3374496697775,115.79194630933533,8.1457487999999995E-2,0.50569225570263288,null,null,0.58714974370263284,114.80000000000001,5.1145448053265454,0.58385214672677466,29.690474381556417,25.230000431431996,102.98027,0,157.90074481298842,3.3842797080000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":20.717341310239568},167.56855106406169,114.8,1279.1917225942695,146.02645235094403,173.60248799999999,2.7745189999999997,15.375685186824949,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":68.53},260.28269218682493,146.85120975382213]
[null,4,2013,28.042424227954523,24.724308175729362,7.6367999999999991,0,60.40353240368389,96.27,627.43879093885835,71.625432755577435,0.25891844399999997,1.6696033786457374,null,null,1.9285218226457372,131.20000000000002,14.699099256850198,1.6779793672203422,28.301342671954522,26.393911554375102,7.6367999999999991,0,62.332054226329625,4.8862202520000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":147.73521717136009},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":57.335069211191005},73.501801021402883,131.19999999999999,1249.252659920518,142.60875113247923,0,7.8669030000000006,16.467085418374818,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},24.333988418374819,163.90194898157196]
[null,5,2014,28.201331562352632,26.095568832918168,13.876200000000001,0,68.173100395270794,100.53999999999999,678.06942903591403,77.405185963003888,0.77405198399999997,8.6257059882346514,null,null,9.3997579722346511,203.6,46.167769998884935,5.2702933788681436,28.975383546352631,34.721274821152818,13.876200000000001,0,77.572858367505447,18.479824440000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":330.88986278522839},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":135.97877711659683},102.33620935057871,203.60000000000002,1459.9572446916022,166.66178592369889,14.928045000000001,59.968377480000044,149.03855029521969,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},223.93497277521973,297.24729501921024]
[null,6,2015,28.388798896750739,37.676841497997522,13.685969999999999,0,79.751610394748255,119.08999999999999,669.67512297210726,76.446931846130965,0.79164561599999994,9.7110063307465637,null,null,10.502651946746564,217.79999999999998,48.221542453004353,5.5047422891557485,29.180444512750739,47.387847828744086,13.685969999999999,0,90.254262341494822,20.650123200000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":315.40648608124587},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":136.00614783464218},125.23876642740407,217.79999999999998,1398.7103061249209,159.67012626996814,126.30878699999998,11.098903200000011,23.794880035086763,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":87.805000000000007},249.00757023508675,304.63910467400774]
[null,7,2016,28.539166231148847,37.676841497997522,16.956240000000001,0,83.172247729146363,119.08999999999999,698.39825114742109,79.725827756554921,1.0705093919999999,13.696352960805616,null,null,14.766862352805616,285.8,51.668517677707939,5.8982326116104957,29.609675623148846,51.373194458803141,16.956240000000001,0,97.939110081951981,36.238879583999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":396.16685129611818},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":125.72000078703402},150.1132807144478,285.8,1471.5190035812873,167.98162141338895,0,36.813610020000027,170.91314564151196,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":17.46},225.186755661512,420.56013122353193]
[null,8,2017,28.712833565546955,51.234239983118741,17.316599999999998,0,97.263673548665693,130.74,743.94732712762493,84.925493964340745,1.133351784,14.994322934331954,null,null,16.127674718331953,297.90000000000003,54.137880892214071,6.1801233895221541,29.846185349546953,66.228562917450688,17.316599999999998,0,113.39134826699765,38.554166855999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":317.80454237957997},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":68.907376180987413},167.88080617149348,297.89999999999998,1399.0532808663513,159.70927863771135,147.86099999999999,13.167450010000014,25.38451567101448,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},186.41296568101447,416.77797237008605]
[null,9,2018,29.077680899945065,106.14576292078974,17.708490000000001,0,152.93193382073483,237.98000000000002,642.62515262095474,73.359035687323598,1.18948338,15.785557620940232,null,null,16.97504100094023,315.59999999999997,53.786568442339558,6.1400192285775752,30.267164279945064,121.93132054172997,17.708490000000001,0,169.90697482167505,42.683184533999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":195.21683240207767},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":63.887882543396493},228.52545040417087,315.60000000000002,1140.2230680065022,130.16245068567378,598.88131945060059,7.8721483500000051,45.27002554743315,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},652.02349334803375,359.8544002628521]
[null,10,2019,29.22804823434317,106.14576292078974,18.095790000000001,0,153.46960115513289,237.98000000000002,644.88444892483778,73.616946224296555,1.2614125679999999,17.143717033418799,null,null,18.4051296014188,327.40000000000003,56.216034211535238,6.4173555035999135,30.489460802343171,123.28947995420853,18.095790000000001,0,171.87473075655168,44.606374205999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":381.60846257665543},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":232.43529000302874},232.41639601104751,327.39999999999998,1165.5148704479973,133.04964274520518,0,13.750934340000013,21.085607370460767,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},34.836541710460779,381.58956858467423]
[null,11,2020,29.378415568741282,106.14576292078974,18.490379999999998,0,154.014558489531,237.98000000000002,647.17437805500879,73.87835365924758,1.3414201559999999,18.620506164152108,null,null,19.961926320152109,344.5,57.944633728803083,6.6146842156167907,30.71983572474128,124.76626908494184,18.490379999999998,0,173.97648480968311,47.827252319999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":350.30021904780301},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":186.82375383589252},237.73902817817893,344.5,1164.6313305953252,132.94878203142983,0,15.308724750000014,35.31329867702938,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},50.62202342702939,401.21549339008948]
[null,12,2021,29.528782903139387,106.14576292078974,18.994979999999998,0,154.66952582392912,237.98000000000002,649.92657292179649,74.192531155456223,1.465262136,21.521011655518109,null,null,22.986273791518109,362.31000000000006,63.44366368823291,7.2424273616704236,30.994045039139387,127.66677457630784,18.994979999999998,0,177.65579961544722,51.982483860000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":249.81041604633009},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":73.239769291210195},245.57357452394305,362.3,1165.1786400194947,133.01126027619802,0,30.027011025000032,45.557431001945929,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},75.584442026945965,422.14422127906289]
[null,13,2022,29.679150237537495,106.14576292078974,18.646620000000002,0,154.47153315832725,237.98000000000002,649.0946010518835,74.097557197703594,1.5402969720000002,23.360763313702698,null,null,24.901060285702698,380.68999999999994,65.410334616219487,7.4669331753675214,31.219447209537496,129.50652623449244,18.646620000000002,0,179.37259344402995,57.496316063999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":252.19919229858806},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":56.207359386746575},252.80420055652579,380.7,1178.8705896200872,134.57426822147116,0,22.672539395000022,60.452956176309122,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},83.125495571309145,448.79603346836723]
[null,14,2023,29.829517571935604,106.14576292078974,16.710719999999998,0,152.68600049272536,237.98000000000002,641.59173246796092,73.241065350223849,1.5473539080000001,24.612516879217786,null,null,26.159870787217788,399.29999999999995,65.514327038724389,7.4788044564753866,31.376871479935605,130.75827980000753,16.710719999999998,0,178.84587127994314,64.431361908,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":286.38258378569293},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":69.359693596676891},259.21252423643898,399.29999999999995,1192.6757185711369,136.15019618391975,0,24.01459984000002,76.034962069372881,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},100.0495619093729,476.23541442545496]
[null,15,2024,31.938766730235571,115.40521675499187,9.0017999999999994,0,156.34578348522746,253.07000000000002,617.79659179368332,70.524725090603127,1.2948432120000002,23.665150653170585,null,null,24.959993865170585,418.61,59.625890123442645,6.8066084615802112,33.233609942235574,139.07036740816244,9.0017999999999994,0,181.30577735039805,76.784444538000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":300.35426470462096},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":77.634277266865496},274.0255129368939,418.6,1186.682991817127,135.46609495629303,92.45327630000007,24.55217792500002,135.43762944617083,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},252.44308367117094,496.7455003746494]
[null,16,2025,37.062202983552602,132.47535522401068,9.4900199999999995,0,179.02757820756327,281.32000000000005,636.38411135917534,72.646588054700388,1.4339495879999999,26.236529827133868,null,null,27.670479415133869,438.3,63.131369871098684,7.2067773825455124,38.496152571552599,158.71188505114455,9.4900199999999995,0,206.69805762269715,81.482887181999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":326.93992876512357},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":114.71874907063606},304.11623585319302,438.3,1178.0456663191435,134.4800988948794,170.44096300000012,26.356028325000022,51.513128573006163,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},248.31011989800629,516.33741554768062]
[null,17,2026,37.517115777410169,133.51041775332988,7.2383999999999986,0,178.26593353074003,283.05,629.80368673640703,71.895398029270211,1.4551465320000001,27.772273825676457,null,null,29.227420357676458,458.29999999999995,63.773555219373165,7.2800862122572108,38.972262309410169,161.28269157900633,7.2383999999999986,0,207.49335388841649,88.653283127999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":226.48699584150742},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},312.08192806491235,458.29999999999995,1175.1449354274926,134.14896523144893,10.334834400000011,27.714378560000025,78.615310704569737,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},116.66452366456977,538.56892390641974]
[null,{"$f":"B61","v":18},2027,37.968507814510978,134.51057154595037,7.7660399999999985,0,180.24511936046136,284.76,632.97204438987694,72.257082692908327,1.6137941040000001,30.633645785212408,null,null,32.247439889212409,478.79000000000008,67.351949473754431,7.6885787070495928,39.582301918510979,165.14421733116279,7.7660399999999985,0,212.49255924967377,93.36609786599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":247.46834206347003},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},321.79394816416959,478.79999999999995,1188.9354432490384,135.72322411518704,9.9862796000000085,29.537829365000032,51.670702386752893,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},91.194811351752932,569.2622902276396]
[null,19,2028,38.446305527287464,135.58308416905754,8.3257200000000005,0,182.35510969634498,286.62,636.22604736705387,72.628544219983326,1.722603672,30.908980674313966,null,null,32.631584346313964,499.51,65.327189336871527,7.4574417051223207,40.168909199287462,166.49206484337151,8.3257200000000005,0,214.98669404265894,99.497475905999991,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":270.03025101474549},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},330.41946099715477,499.5,1202.1015255493498,137.22620154672944,10.708764000000009,2.7792728700000007,67.223650310506287,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},80.711687180506289,600.44971201190026]
[null,20,2029,38.867771131955848,136.45419325132667,8.9181600000000003,0,184.24012438328253,288.16000000000003,639.36744996974778,72.987151823030572,1.8067028399999998,31.113714381076164,null,null,32.920417221076164,520.59999999999991,63.235530580952393,7.2186678745379442,40.674473971955848,167.56790763240284,8.9181600000000003,0,217.16054160435868,105.77462384999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":15.935291048495834},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":294.26512815256399},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},338.87045650285449,520.6,1216.165164532114,138.83163978677101,8.6978012000000078,2.0065099999999996,68.821853029106236,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},79.526164229106243,633.13558465541848]
[null,21,2030,54.333015904638273,193.41347914702277,9.502559999999999,0,257.24905505166106,372.16,691.23241361688804,78.907809773617359,4.8097111660540541,44.17498214604479,null,null,48.984693312098841,536.1099999999999,91.370601763043311,10.43043399121499,59.142727070692331,237.58846129306755,9.502559999999999,0,306.2337483637599,109.69015112999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":16.308469992466478},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":190.19907952884611},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":1.8502980923338834},432.23236948622639,536.1,1157.5846874141737,132.14437070938055,568.72388923350059,122.50120600000001,42.929343931298007,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":4.07},738.2244391647987,620.58115092273863]
[null,22,2031,54.041413774690113,193.61346234098247,9.7500400000000003,0,257.40491611567256,370.01,695.67016057855892,79.414401892529554,4.8493847500540541,48.595554576514814,null,null,53.444939326568871,557.30999999999995,95.898044760743389,10.947265383646506,58.89079852474417,242.20901691749728,9.7500400000000003,0,310.84985544224145,110.30870261399998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":16.308469992466478},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":186.90762741718922},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":2.5520186587090241},437.4670280487079,557.29999999999995,1115.777205826643,127.37182714916017,1.9967810000000001,42.517767999999997,6.7817199311789169,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},51.296268931178915,621.82263680718813]
[null,23,2040,68.833333188579388,196.27894831567858,12.26788,0,277.38016150425796,490.06,566.0126545815981,64.61331673305915,6.2759165980540539,60.227658743674063,null,null,66.503575341728123,790.1099999999999,84.170021061480597,9.6084498928630815,75.109249786633441,256.50660705935263,12.26788,0,343.88373684598605,113.23624818599998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":16.878782776618174},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":255.33127271061562},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":122.76053469498686},473.99876780860421,790.1,767.7123222683623,87.638392953009401,896.16996285237587,1234.3090223450001,304.92376035288339,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":6.22},2441.622745550259,606.56950582423303]
[null,24,2050,121.99135304128208,173.20374724246301,31.397269999999999,0,326.59237028374508,809.02,403.68887083600544,46.083204433333954,6.8312948280000008,47.870353524598855,null,null,54.701648352598852,1164.3899999999999,46.978802937271084,5.3628770476336856,128.82264786928209,221.07410076706185,31.397269999999999,0,381.29401863634394,119.74400181599998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":17.130472260942355},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":314.14209674823144},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":211.82126340749966},518.16849271328624,1164.3999999999999,532.88330990554618,60.831428071409384,2139.3844726750017,1224.5569915500002,713.50184489692288,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":2.7450000000000001},4080.1883091219252,620.48932605401797]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"MAwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":2.0829},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":63.962159999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":66.045059999999992},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":322.69647827519998},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":0.69164999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":102.18834},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":102.87998999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":507.80666136960002},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":1.4968700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":98.533680000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},102.98027,473.64849027360003,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":4.6870799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},7.6367999999999991,12.987445651199996,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":10.926480000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},13.876200000000001,29.712285734399995,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":10.73625},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},13.685969999999999,28.661143550399995,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":14.00652},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},16.956240000000001,36.719900294399991,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":14.366879999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},17.316599999999998,37.000204876799991,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":14.75877},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},17.708490000000001,37.350585604799996,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":15.14607},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},18.095790000000001,37.677607617599989,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":15.540659999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},18.490379999999998,38.051347060799991,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":16.045259999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},18.994979999999998,38.798825947199994,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":15.696900000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},18.646620000000002,37.490737895999992,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":13.760999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},16.710719999999998,32.468614127999992,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":6.0520800000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},9.0017999999999994,14.108663980799998,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":6.5403000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},9.4900199999999995,15.066371303999997,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":4.2886799999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},7.2383999999999986,9.7639429535999973,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":4.8163199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},7.7660399999999985,10.838443852799998,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":5.3760000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},8.3257200000000005,11.959662182399997,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":5.9684400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},8.9181600000000003,13.127597942399998,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":6.5528399999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},9.502559999999999,14.225457556799997,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":6.800320000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},9.7500400000000003,14.762708006399997,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":9.3181600000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},12.26788,20.228647363199997,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":18.42071},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":12.976560000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},31.397269999999999,28.170610531199994,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"MAwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPODSEXGT","EPOHFEXDI","EPHYDEXDASel","EPHYDEXROSot","EPHYDEXDAMan","EPODSNCSIK","EPODSNCKOU","EPODSNCKAN","EPODSNUBOU","EPODSNUOUE","EPODSNUSAN","EPODSNUTOM","EPODSNUMOP","EPODSNUDJE","EPOHFNCBal","EPBIONUVIC","EPOHFNCAlb","EPBIONUSos","EPODSNUWAP","EPSOLNUWAP","EPSOLNCMop","EPHYDNUROSot","EPHYDNUROKen","EPHYDNUROGou","EPHYDNUROFel","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVSSEwMAw;MAINWAPP",0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.4734281983437292},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":26.941583824760194}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.6237955327418385},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.3301599999999998},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":29.422111159158305}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.774162867139947},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.55275600000000003},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.164204},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.609016893556415]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.9245302015380554},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.042424227954523]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.0748975359361639},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.201331562352632]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.2252648703342732},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.388798896750739]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.3756322047323808},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.539166231148847]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.5259995391304901},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.712833565546955]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.6763668735285986},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.077680899945065]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.826734207926707},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.22804823434317]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.9771015423248155},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.378415568741282]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.1274688767229248},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.528782903139387]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.2778362111210324},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.679150237537495]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.4282035455191417},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.829517571935604]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.5785708799172502},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":2.6564109729729735},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.938766730235571]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.7289382143153578},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":7.6294798918918945},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},37.062202983552602]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.8793055487134671},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":7.9340253513513535},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},37.517115777410169]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.0296728831115756},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":8.2350500540540565},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},37.968507814510978]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.180040217509684},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":8.5624804324324337},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},38.446305527287464]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.3304075519077925},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":8.833578702702706},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},38.867771131955848]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.2703796745954419},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.4807748863059018},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":8.833578702702706},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":16.432190270270272},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},54.333015904638273]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.5427855584061938},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":8.0822442238983356},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":2.2200000000000004E-2},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":8.8459013513513529},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":16.432190270270272},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},54.041413774690113]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.3606526975451487},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":10.810483621621625},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":16.432190270270272},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":18.11391422837838},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},68.833333188579388]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.3606526975451487},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":16.119784810810813},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":8.2160951351351361},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":52.246123589189189},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},121.99135304128208]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"MAwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":3.7819548000000001E-2}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.0728743999999997E-2}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.1457487999999995E-2]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.25891844399999997]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.18057599999999999},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.56147482800000004},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.77405198399999997]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.22144320000000001},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.53529206399999996},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.79164561599999994]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.33739199999999997},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.68075186399999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0705093919999999]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.39441600000000004},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.67784266800000004},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.133351784]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.44763840000000005},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.67202427600000003},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.18948338]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.1457488000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.51084000000000007},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.66911507999999997},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.2614125679999999]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.58211999999999997},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.66620588399999991},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.3414201559999999]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10764025200000001},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.69141600000000003},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.66620588399999991},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.465262136]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.79263360000000005},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.62547713999999999},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.5402969720000002]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13964140799999999},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.89860320000000005},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.50910929999999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.5473539080000001]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15709658400000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0126512000000001},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.2948432120000002]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1343023999999999},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.4339495879999999]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2602304000000002},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.4551465320000001]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3985136},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6137941040000001]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4840496000000001},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.722603672]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5448751999999999},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.8067028399999998]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.28219201199999999},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6028496000000001},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":2.9246695540540539},4.8097111660540541]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.293828796},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6308864000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":2.9246695540540539},4.8493847500540541]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.404378244},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7078688},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.2390000000000001},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":2.9246695540540539},6.2759165980540539]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.56147482800000004},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6513200000000001},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":4.6185},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.8312948280000008]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"MAwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPODSEXGT","EPOHFEXDI","EPHYDEXDASel","EPHYDEXROSot","EPHYDEXDAMan","EPODSNCSIK","EPODSNCKOU","EPODSNCKAN","EPODSNUBOU","EPODSNUOUE","EPODSNUSAN","EPODSNUTOM","EPODSNUMOP","EPODSNUDJE","EPOHFNCBal","EPBIONUVIC","EPOHFNCAlb","EPBIONUSos","EPODSNUWAP","EPSOLNUWAP","EPSOLNCMop","EPHYDNUROSot","EPHYDNUROKen","EPHYDNUROGou","EPHYDNUROFel","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVSSEwMAw;MAINWAPP",0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":4.9434000000000005},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":28.697088000000001},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":103.36199999999999},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":36.6},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},173.60248799999999,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},0,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":10.334834400000011},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},10.334834400000011,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":1.9131392},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":8.3641800000000058E-2},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},1.9967810000000001,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.6934499018340854},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":9.3114200120349118},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.3708152729559511},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.30443599999999998},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.4700829999999998},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},2.7745189999999997,15.375685186824949,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":6.0292284958793569},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":17.765651539207408},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.29059799999999997},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":10.808305200000012},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},11.098903200000011,23.794880035086763,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":7.8796031008495957},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":13.639381479722621},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":7.9591655592092616},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.62270999999999999},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":7.2494383500000055},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.791875407651677},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},7.8721483500000051,45.27002554743315,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":10.094943111139408},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":11.429179798165597},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.8584298967654291},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.2385010000000001},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":21.434038395000023},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":32.070403370238687},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},22.672539395000022,60.452956176309122,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.34313000790798},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":11.807351188546075},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.1124458188678519},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.9373199999999997},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":22.077279840000021},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":44.772035054050967},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},24.01459984000002,76.034962069372881,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":8.9744993168083163},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":13.538535775621158},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.2292451697213806},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.8196969999999999},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":27.718132365000031},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":19.928422124602037},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},29.537829365000032,51.670702386752893,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":6.5219317930607819},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":11.429179798165597},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":24.978232340071624},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.9857529999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":93.308684000000014},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":27.206768999999998},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},122.50120600000001,42.929343931298007,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":14.237300461516568},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":24.648370844132128},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":8.5942053644653207},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.3349579999999999},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":13.568017155000012},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":26.661604000000004},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":23.870307819578265},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":78.891120000000015},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},1224.5569915500002,713.50184489692288,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":7.4975076822717508}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},24.724308175729362]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},106.14576292078974]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},106.14576292078974]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},106.14576292078974]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":27.36465483254014},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},133.51041775332988]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":30.308430330536943},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},136.45419325132667]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.43207205786507535},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":4.6492883650828549},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":8.1921794825914525},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":56.959285895696105},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":21.600389074934007},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},173.20374724246301]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.1467716000000001},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.0660000000000003E-2},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.0473370676219959E-3},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.2757393081951934E-2},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":3.4804730149573929E-2},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":1.1774316}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.6051473600000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.5628934999999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.21623884800000007},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.10748519605015476},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.3982070596524781},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.50569225570263288,3.3842797080000002]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.0637705600000009},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":7.3790955000000009},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.26643715200000007},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.29379286920375636},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.6295157289087694},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":7.9408199879999994},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.7876977326340375},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},9.7110063307465637,20.650123200000003]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.35426088},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":13.677426000000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.3129833920000005},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.71247329953245431},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":10.547197001540727},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":19.261703933999996},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.8840467323456158},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.143717033418799,44.606374205999998]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":11.63349024},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.040061500000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.6065550720000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0768992975691698},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.798024343440389},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":25.216209251999995},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.4858396726931371},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},23.360763313702698,57.496316063999998]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":15.46993224},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":20.411895000000005},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":5.699438208000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.5406211433855519},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":23.599559684036738},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":39.901621733999988},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.0963489997115787},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},26.236529827133868,81.482887181999999]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":19.38460104},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":25.438602000000003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":11.954919168000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.2981358584056899},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":28.815578522670474},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":48.996501641999984},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},31.113714381076164,105.77462384999998]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":20.097962880000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":26.737819500000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.476418592000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.5468873121217621},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":28.815578522670474},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":48.996501641999984},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":9.9636391006000427},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":7.2694496411225344},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},48.595554576514814,110.30870261399998]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,2.62,124.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,62.76,0,0,0,0,5.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,62.76,0,0,0,0,15.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,62.76,0,0,0,0,16.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,62.76,0,0,0,0,16.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,62.76,0,0,0,0,6.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,62.76,0,0,0,0,5.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,62.76,0,0,0,0,6.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwSecElcOut",280,"MESSAGE","Int_V2","MAwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.68,0,47.66,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,18.55,0,11.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,107.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,107.24,0,0,0,0,0,0,0,0,0,0,15.09,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,107.24,0,0,0,0,0,0,0,0,0,0,46.78,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,107.24,0,0,0,0,0,0,0,0,0,0,50.18,84,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwTerElcOut",313,"MESSAGE","Int_V2","MAwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,133.16,28.8,0,2.35,0.05,0,0,0,0,83.37,0.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,302.07,129.30000000000001,0,1.02,0.18,7.1,0,0,0,145.86000000000001,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,335.85,165.7,0,1.87,0.28000000000000003,10.75,0,0,0,146.5,2.2999999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,381.87,203.5,0,2.39,0.42,16.68,0,0,0,155.55000000000001,2.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,467.82,268.8,0,4.22,0.74,29.43,0,0,0,175.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,501.76,309.7,0,10.4,0.97,33.729999999999997,0,0,0,164.74,0,14.04,2.5299999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,915.71,730.8,0,29.92,1.93,34.75,0,0,30.79,135.71,0,0,200.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPODSEXGT","EPOHFEXDI","EPHYDEXDASel","EPHYDEXROSot","EPHYDEXDAMan","EPODSNCSIK","EPODSNCKOU","EPODSNCKAN","EPODSNUBOU","EPODSNUOUE","EPODSNUSAN","EPODSNUTOM","EPODSNUMOP","EPODSNUDJE","EPOHFNCBal","EPBIONUVIC","EPOHFNCAlb","EPBIONUSos","EPODSNUWAP","EPSOLNUWAP","EPSOLNCMop","EPHYDNUROSot","EPHYDNUROKen","EPHYDNUROGou","EPHYDNUROFel","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVSSEwMAw;MAINWAPP",0,0,0,0,0,0]
["","",2011,0,0,56.85,20,61.5,43.48,5.7,104,9.1999999999999993,0,0,0,0,0,0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,56.85,20,69.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,34.409999999999997,0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,56.85,20,77.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,56.85,20,83.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,56.85,20,85.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,56.85,0,91.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,180.42,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,56.85,0,97.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,200.84,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,58,43.48,5.7,104,0,0,0,0,0,0,0,0,0,0,30,0,0,0,0,0,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,250,0,0,366.53,117.1,632.55999999999995,0,0,0,0,0,0,0]
["","","Table",3.1666666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,200.5,22.06,0,3.48,0.92,0,0,0,0,145.58000000000001,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,289.60000000000002,87.23,0,3.99,2.64,8.3800000000000008,0,0,0,173.83,48.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,303.32,108.15,0,3.93,3.02,10.84,0,0,0,171.32,47.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,412.63,176.18,0,7.88,6.09,21.97,0,0,0,214.52,57.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,456.23,219.28,0,10.61,8.73,35.54,0,0,0,220.92,53.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,587.94000000000005,275.98,0,17.41,13.55,58.33,0,0,0,290.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,667.89,323.77,0,27.2,19.54,72.14,0,0,0,316.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,868.14,544.41999999999996,0,62.79,1.19,68.64,0,0,33.299999999999997,282.27,0,0,565.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.2083333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113.05,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.44,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.06,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,2.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.34,0,23.09,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,34.450000000000003,0.4,0,0,0.02,0,0,0,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,10.73,14.28,0,0.13,1.4,0,0,0,0,0,9.9700000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,12.62,12.57,0,0.93,0.79,2.93,0,0,0,2.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,18.440000000000001,17.25,0,1.31,0.99,3.5,0,0,0,3.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,33.82,14.05,0,1.68,2.8,5.44,0,0,0,18.399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,57.01,14.74,0,1.81,1.51,5.85,0,0,0,38.869999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,24.59,16.11,0,2.1800000000000002,2.63,7.11,0,0,0,8.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,39.01,29.33,0,2.0299999999999998,4.82,4.3899999999999997,0,0,9.08,9.81,0,0,39.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwFinaleElc",478,"MESSAGE","Int_V2","MAwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,28.8,0,2.4,83.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,94.6,0,5.6,117.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,129.30000000000001,0,8.3000000000000007,148.19999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,191.8,0,17,153.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,228.3,0,24.9,165.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,268.8,0,34.4,175.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,309.7,0,45.1,181.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1779.45,0,-3217.61,-2408.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1562.11,0,-3861.5,-2159.9499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1355.56,0,-1422.9,-2487.5700000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1262.42,0,-1624.73,-1355.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1251.02,0,-1764.26,-1871.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1206.9000000000001,0,-1766.7,-1811.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1150.08,0,-1767.86,-1735.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1150.29,0,-1778.09,-1724.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1058.28,0,-1707,-1612.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1118.6099999999999,0,-1718.53,-1677.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1153.01,0,-1732.38,-1715.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1106.48,0,-1734.04,-1663.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1160.7,0,-1751.88,-1722.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1129.94,0,-1757.97,-1689.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1141.83,0,-1771.48,-1702.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1210.9000000000001,0,-1793.53,-1777.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1220.42,0,-2076.46,-1787.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1223.08,0,-2093.2199999999998,-1908.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1169.55,0,-2034.84,-1714.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1203.3,0,-2110.17,-1794.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1212.46,0,-2390.69,-1776.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1199.21,0,-2278.52,-1730.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.375,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwPrimaire",544,"MESSAGE","Int_V2","NIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawNGw","index":21,"n_rows":573,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"NGw",{"$f":"C1&\"Primaire\"","v":"NGwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2952}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"NGwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"G"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"G"},"H","H","H","G","G","G","G","G","G","G","G","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"NGwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"NGwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"NGwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"NGwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"NGwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"NGwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"NGwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"C1&\"GasProduction\"","v":"NGwGasProduction"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":547}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":414.281716656566},{"$f":"BA189","v":0},{"$f":"N44","v":2133.1828500000001},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":2547.4645666565661},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":2934.35},{"$f":"H16/I16*1000","v":868.15293562682234},{"$f":"J16/8.76","v":99.104216395755984},{"$f":"P102","v":2.1528050400000001},{"$f":"Y218","v":0},null,null,{"$f":"SUM(L16:O16)","v":2.1528050400000001},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":2228.1},{"$f":"P16/(Q16+eps)*1000","v":0.96620665140269202},{"$f":"R16/8.76","v":0.11029756294551279},{"$f":"L16+D16","v":416.43452169656598},{"$f":"M16+E16","v":0},2133.1828500000001,0,2549.6173716965664,{"$f":"Z218","v":11.676558780000002},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":363.16314079601722},{"$f":"SUM(X16:Z16)","v":2561.2939304765664},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":2228.1},{"$f":"AL16/AD16*1000","v":986.54943210832073},{"$f":"AE16/8.76","v":112.61979818588136},{"$f":"BA131","v":0},{"$f":"Y160","v":0},{"$f":"Z160","v":128.02030785509874},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":128.02030785509874},{"$f":"AC16+AA16-AB16","v":2198.1307896805492}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":444.09988065656603},{"$f":"BA190","v":187.25487065518257},{"$f":"N45","v":4331.5165200000001},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":4962.8712713117484},5054.5599999999995,{"$f":"H17/I17*1000","v":981.86019580571781},{"$f":"J17/8.76","v":112.08449723809564},{"$f":"P103","v":14.985268596000001},{"$f":"Y219","v":114.71741424152947},null,null,{"$f":"SUM(L17:O17)","v":129.70268283752947},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":3778},34.331043630806285,{"$f":"R17/8.76","v":3.9190689076262881},{"$f":"L17+D17","v":459.08514925256605},301.97228489671204,4331.5165200000001,0,5092.5739541492776,{"$f":"Z219","v":369.39222530999996},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":834.12755186276695},{"$f":"SUM(X17:Z17)","v":5461.9661794592776},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":3778},{"$f":"AL17/AD17*1000","v":1224.9440517725013},{"$f":"AE17/8.76","v":139.83379586444079},{"$f":"BA132","v":1869.6919499999999},{"$f":"Y161","v":775.37773499999992},3921.9491475691802,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},6567.0188325691797,{"$f":"AC17+AA17-AB17","v":4627.8386275965104}]
[null,3,2012,491.61477765656599,448.89171329767606,6648.9413599999989,0,7589.4478509542405,7224.1900000000005,1050.5603882171206,119.9269849562923,22.479357491999998,176.3197392692077,null,null,198.79909676120769,5638.7999999999993,35.255567986247989,4.0246082176082183,514.09413514856601,625.21145256688374,6648.9413599999989,0,7788.2469477154482,968.21023513800003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":956.00886106426992},8756.4571828534481,5638.8,1383.3525434115729,157.91695701045353,2612.3768999999998,416.37158199999999,6565.3646259774232,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},9594.1131079774241,7800.4483217891784]
[null,4,2013,499.24426426662518,540.96556097506345,7210.6819299999997,0,8250.8917552416879,7680.76,1074.2285600958353,122.62883106116841,24.960901679999996,185.9217501163549,null,null,210.88265179635491,5983.7999999999993,35.242262742070679,4.0230893541176576,524.20516594662513,726.88731109141838,7210.6819299999997,0,8461.7744070380431,1041.654189456,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":1093.680361482403},9503.4285964940427,5983.8,1405.4193380480028,160.43599749406425,919.33379999999988,64.90021999999999,805.23018973627495,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},1789.4642097362748,8409.7482350116406]
[null,5,2014,496.54041209701455,540.96556097506345,7435.8711000000003,0,8473.3770730720789,7830.96,1082.035545204174,123.52003940686919,27.844754508000001,283.04920636517443,null,null,310.89396087317442,6369.5,48.809790544420494,5.5718938977648964,524.38516660501455,824.01476734023788,7435.8711000000003,0,8784.2710339452533,1119.6426018239999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":895.20723568677829},9903.9136357692532,6369.5,1414.3506397805911,161.45555248636884,0,988.53801464000082,855.05505077256578,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},1843.5930654125666,9008.7064000824757]
[null,6,2015,486.8100957128201,804.48614506915408,6533.7082399999999,0,7825.0044807819741,7472.35,1047.1945881525858,119.54276120463308,28.972409616,302.11399892630766,null,null,331.08640854230765,6779.9,48.833523878201646,5.5746031824431101,515.78250532882009,1106.6001439954616,6533.7082399999999,0,8156.0908893242813,1202.0947444620001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":286.45949811180049},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":120.70447027041219},9358.185633786281,6779.9,1404.7317307965707,160.35750351559025,2703.4144842100031,180.01622980000013,903.99482267919279,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},3787.4255366891957,9523.9406616276701]
[null,7,2016,532.08378717164362,1004.6726790556276,6167.3958699999994,0,7704.152336227271,7587.66,1015.3528671853076,115.9078615508342,31.508351676000004,357.62714179603665,null,null,389.13549347203667,7206.8899999999994,53.994926170858271,6.1638043574039125,563.59213884764358,1362.2998208516642,6167.3958699999994,0,8093.2878296993076,1296.6150507299999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":656.5505040089522},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":112.05644271728352},9389.9028804293084,7206.9,1378.4563323649527,157.35802880878455,2075.8554666666691,550.99313654000048,1036.3086363864113,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},3663.1572395930807,9934.3969417209773]
[null,8,2017,523.89198203438866,1584.0214761213688,4976.0378700000001,0,7083.9513281557574,7907.2400000000007,895.88166391253549,102.26959633704743,34.52761134,424.60082115017093,null,null,459.12843249017095,7659.9,59.939220158170677,6.8423767303847809,558.41959337438868,2008.6222972715398,4976.0378700000001,0,7543.0797606459282,1391.8706109539999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":762.05065916815909},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":114.34041759439563},8934.9503715999272,7659.9,1251.0164118557279,142.81009267759453,6204.3964333333361,660.79017532000046,1044.3698674025238,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},7909.55647605586,9582.6606131736899]
[null,9,2018,538.46028556380054,1907.9449511998357,4659.9966100000001,0,7106.4018467636361,8423.7599999999984,843.61399740301692,96.302967740070429,37.288118987999994,477.20139746702796,null,null,514.48951645502791,8141.8000000000011,63.191126833672648,7.2135989536155991,575.74840455180049,2385.1463486668636,4659.9966100000001,0,7620.8913632186641,1500.0177270660001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":610.89315514593386},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":39.096606382535036},9120.9090902846638,8141.8000000000011,1190.4868258920706,135.90032259041902,3411.9374000000025,511.24040368500039,1185.7112492777899,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},5108.8890529627924,9692.7056390480629]
[null,10,2019,579.41769412850635,2145.6664603087729,5618.7712000000001,0,8343.8553544372789,9923.7699999999986,840.79491508139347,95.98115468965679,39.852601020000002,509.8665610173075,null,null,549.71916203730746,8652.7999999999993,63.530783334489662,7.2523725267682266,619.27029514850631,2655.5330213260804,5618.7712000000001,0,8893.5745164745858,1623.9430069680002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":587.58050990235688},10517.517523442586,8652.7999999999993,1147.5981200929446,131.00435160878362,2465.0783666666694,304.15212168000028,1358.7010336690412,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},4127.9315220157105,9929.9370135402296]
[null,11,2020,632.83739064822021,2549.7994145888078,5635.3149800000001,0,8817.9517852370282,10669.28,826.48049214539571,94.347088144451561,42.962427431999998,561.8737520929451,null,null,604.83617952494512,9196.1,65.770944152878656,7.5080986475888878,675.79981808022023,3111.6731666817532,5635.3149800000001,0,9422.7879647619739,1742.411547528,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":828.48222921557726},11165.199512289973,9196.1,1124.0327185518204,128.31423727760506,4322.8873722100043,511.92490525000045,1298.8740363824427,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},6133.6863138424478,10336.717283074397]
[null,12,2021,522.92111179775327,2829.6715825600891,5906.0816699999996,0,9258.6743643578411,11397.019999999999,812.37677606583486,92.737074893360145,47.755497996000003,635.03913960357136,null,null,682.79463759957139,9901.9999999999982,68.95522496454069,7.8716010233493945,570.6766097937533,3464.7107221636606,5906.0816699999996,0,9941.4690019574118,1934.3026964760002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":859.69753867273403},11875.771698433411,9902,1112.5100141143887,126.99886005872017,3034.3519876633363,1473.3295644100008,2103.8701920525564,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},6611.5517441258935,11016.074159760678]
[null,13,2022,551.49660085080052,3089.6051717463179,6089.8811800000003,0,9730.9829525971181,11989.32,811.63760351688984,92.652694465398383,52.265738592000005,705.55826295826876,null,null,757.8240015502688,10510.9,72.098868940770799,8.2304644909555709,603.76233944280057,3795.1634347045865,6089.8811800000003,0,10488.806954147387,2097.6354837420004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":869.55427101087321},12586.442437889387,10510.9,1114.7369080553058,127.25307169581116,2827.5967831833359,1096.6845911450005,1790.7599407147136,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},5715.0413150430504,11716.888166878514]
[null,14,2023,590.15664783071566,3383.958564896529,6231.6279300000006,0,10205.743142727246,12620.289999999999,808.67738718581313,92.314770226690996,55.409800247999996,766.36771800032011,null,null,821.77751824832012,11156.699999999999,73.65775885768943,8.4084199609234513,645.56644807871567,4150.3262828968491,6231.6279300000006,0,11027.520660975566,2303.4409343460002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":880.10698146379207},13330.961595321565,11156.7,1115.9979755535035,127.39702917277437,3170.0374898133364,696.84523122500059,2256.4248286669776,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},6123.3075497053142,12450.854613857773]
[null,15,2024,639.3962915080341,3712.8321501041287,6354.7944600000001,0,10707.022901612163,13285.21,805.93554047035491,92.001774026296218,58.868560295999998,832.53735972361017,null,null,891.40592001961022,11842.3,75.273039867159042,8.5928127702236345,698.26485180403415,4545.3695098277385,6354.7944600000001,0,11598.428821631773,2519.2932346440002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":893.11134056245658},14117.722056275772,11842.3,1116.7265409348959,127.48019873686026,3512.9821663933362,722.09577335500057,2366.5772130323808,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},6601.6551527807169,13224.610715713316]
[null,16,2025,679.24284937834682,4043.5357634625848,6493.8965099999996,0,11216.67512284093,13970.310000000001,802.8937885301707,91.654542069654198,62.729537832000005,904.80497260766629,null,null,967.53451043966629,12569.39,76.975454691030876,8.7871523619898255,741.97238721034682,4948.3407360702513,6493.8965099999996,0,12184.209633280596,2744.0343538080006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":887.6611303520981},14928.243987088597,12569.4,1117.044795832458,127.51652920461849,3532.3976718800031,780.96486682500085,2464.0330944383522,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},6777.3956331433565,14040.582856736499]
[null,17,2026,709.90785842041259,4325.6528790303291,6591.2716,0,11626.832337450742,14518.86,800.80890217625495,91.416541344321345,66.546237636000001,977.43480261596937,null,null,1043.9810402519693,13264.39,78.705544714169463,8.9846512230787052,776.4540960564126,5303.0876816462987,6591.2716,0,12670.813377702711,2959.3917749880006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":773.66053384298709},15630.205152690711,13264.4,1120.0314087970603,127.85746675765529,3008.0883273100026,804.0044217700007,2361.1514212189627,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},6173.2441702989654,14856.544618847724]
[null,{"$f":"B61","v":18},2027,803.52794705284509,4590.4337359268548,6737.9765299999999,0,12131.9382129797,15052.310000000001,805.98514201339856,92.007436302899379,71.686880172000002,1109.3088359935621,null,null,1180.995716165562,13956.99,84.616791741250509,9.6594511120148994,875.21482722484507,5699.7425719204166,6737.9765299999999,0,13312.933929145262,3138.4536091620002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":693.8701834572978},16451.387538307263,13957,1129.0046109371617,128.88180490150248,2717.4944365365523,1433.7810565100012,1963.2112138482394,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},6114.4867068947933,15757.517354849964]
[null,19,2028,912.20576363662883,4891.9739132413142,6896.1880599999995,0,12700.367736877943,15671.640000000001,810.40451011367929,92.511930378273888,76.128898248000013,1194.8682810148612,null,null,1270.9971792628612,14643,86.798960545106411,9.9085571398523307,988.33466188462887,6086.8421942561754,6896.1880599999995,0,13971.364916140803,3339.8761807920009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":698.28484867822294},17311.241096932805,14643,1134.5322849316794,129.51281791457529,3099.1129376768031,952.97542637000083,2208.3715001037554,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},6260.459864150559,16612.956248254581]
[null,20,2029,1002.6733362582504,5142.295548418173,7042.5147499999994,0,13187.483634676424,16187.11,814.69043174948604,93.001190838982424,80.805758652000009,1283.4460852297352,null,null,1364.2518438817351,15317.7,89.063752644381609,10.167095050728495,1083.4790949102503,6425.7416336479082,7042.5147499999994,0,14551.735478558159,3533.7279206700009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":605.85828042412595},18085.46339922816,15317.7,1141.137711197114,130.26686200880297,2568.4356749876024,983.35552166500088,2125.3658620667757,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},5677.1570587193792,17479.605118804033]
[null,21,2030,1024.663982960953,5212.1035473613792,7144.82125,0,13381.588780322332,16312.03,820.35091771669931,93.647365036152891,84.208239251999998,1345.7360305842037,null,null,1429.9442698362036,15518.61,92.143836969630783,10.518702850414472,1108.8722222129531,6557.8395779455832,7144.82125,0,14811.533050158536,3575.1226962300011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":631.11355056893353},18386.655746388536,15518.599999999999,1144.1458762916502,130.61025985064501,697.01500000000055,692.58168408000063,453.8470632170206,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},1843.4437472970217,17755.542195819602]
[null,22,2031,1088.8697341216262,5281.9115463045864,7176.5278899999994,0,13547.309170426211,16936.61,799.8831625942978,91.310863309851342,88.003790280000004,1269.3905144185355,null,null,1357.3943046985355,16158.4,84.005489695619332,9.5896677734725273,1176.8735244016261,6551.3020607231219,7176.5278899999994,0,14904.703475124747,3624.1252751220009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":578.79783179520678},18528.828750246746,16158.400000000001,1110.87922804557,126.81269726547603,697.01500000000055,403.05516042000011,537.25805296272426,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},1637.3282133827252,17950.030918451539]
[null,23,2040,1589.7266780149948,4832.758532015705,7553.6398900000004,0,13976.1251000307,19826.810000000001,704.91042684278,80.469226808536533,108.642595572,1696.3783372901173,null,null,1805.0209328621172,23242.199999999997,77.661363074981736,8.8654524058198323,1698.369273586995,6529.1368693058221,7553.6398900000004,0,15781.146032892817,3730.3660728840005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":1.1282473969431872},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":965.3584285172052},19512.640353173763,23242.199999999997,798.00027211953091,91.095921474832295,16447.778885349548,49698.731560395005,11065.700860925566,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":12.305},77224.516306670121,18547.28192465656]
[null,24,2050,2581.3387774514808,3945.4363912432059,7575.0367200000001,0,14101.811888694687,25728.039999999997,548.11061739233492,62.569705181773394,166.97115882,1933.7705564774844,null,null,2100.7417152974845,34809.599999999999,60.349493108133423,6.8892115420243636,2748.3099362714806,5879.2069477206906,7575.0367200000001,0,16202.553603992172,3960.6456521160012,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":1.1282473969431872},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":14.150753547122489},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":712.87026492441407},20164.327503505116,34809.599999999999,559.20228879756792,63.835877716617347,52970.60082805797,59353.218292000005,25247.560673884807,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},137571.37979394279,19465.607992127821]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"NGwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs",null,"Gas","AGA"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"(R44*OFFSET(D$1,$C$13+$B44,0)+S44*OFFSET(E$1,$C$13+$B44,0))/1000","v":2101.23792},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":31.944929999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":2133.1828500000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":13985.566140369599},{"$f":"O44*OtherParams!C4","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"(R45*OFFSET(D$1,$C$13+$B45,0)+S45*OFFSET(E$1,$C$13+$B45,0))/1000","v":4109.0698000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":222.44672},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":4331.5165200000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":27890.223259718401},{"$f":"O45*OtherParams!C5","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},6301.693119999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":347.24824000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},6648.9413599999989,41836.150109299197,{"$f":"O46*OtherParams!C6","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},6817.59602,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":393.08590999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},7210.6819299999997,44816.358020030399,{"$f":"O47*OtherParams!C7","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},7068.2724000000007,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":367.59870000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},7435.8711000000003,45831.061474992006,{"$f":"O48*OtherParams!C8","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},6153.36805,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":380.34019000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},6533.7082399999999,39653.174726980804,{"$f":"O49*OtherParams!C9","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},5771.099619999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":396.29624999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},6167.3958699999994,36910.693801751993,{"$f":"O50*OtherParams!C10","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},4558.6253100000004,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":417.41255999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},4976.0378700000001,29155.377768940802,{"$f":"O51*OtherParams!C11","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},4220.6994000000004,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":439.29721000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},4659.9966100000001,26862.261732446401,{"$f":"O52*OtherParams!C12","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},5156.8802500000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":461.89095000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},5618.7712000000001,32261.866463832001,{"$f":"O53*OtherParams!C13","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},5150.6945800000003,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":484.62040000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},5635.3149800000001,31956.920363097601,{"$f":"O54*OtherParams!C14","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},5381.0648700000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":525.01679999999988},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},5906.0816699999996,32893.909717430404,{"$f":"O55*OtherParams!C15","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},5529.2806799999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":560.60050000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},6089.8811800000003,33315.9890435856,{"$f":"O56*OtherParams!C16","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},5665.24053,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":566.38740000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},6231.6279300000006,33575.045324356804,{"$f":"O57*OtherParams!C17","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},5782.4388600000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":572.35559999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},6354.7944600000001,33721.996055577598,{"$f":"O58*OtherParams!C18","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},5914.0557099999996,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":579.84079999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},6493.8965099999996,33947.422003243199,{"$f":"O59*OtherParams!C19","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},6007.6808000000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":583.59080000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},6591.2716,33951.1746730944,{"$f":"O60*OtherParams!C20","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":50.529229999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},6099.2613000000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":588.18600000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},6737.9765299999999,33946.082473180802,{"$f":"O61*OtherParams!C21","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":111.68046},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},6190.8418000000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":593.66579999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},6896.1880599999995,33943.372862217599,{"$f":"O62*OtherParams!C22","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":159.98564999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},6282.4223000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":600.10679999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},7042.5147499999994,33943.162633780797,{"$f":"O63*OtherParams!C23","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":159.98564999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},6374.0028000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":610.83279999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},7144.82125,33950.427194208001,{"$f":"O64*OtherParams!C24","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":159.98564999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},6374.0028000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":642.5394399999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},7176.5278899999994,34029.893543318401,{"$f":"O65*OtherParams!C25","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":491.86768999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},6374.0028000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":687.76940000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},7553.6398900000004,34143.253388183999,{"$f":"O66*OtherParams!C26","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":618.84147999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},6374.0028000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":582.19243999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},7575.0367200000001,33878.6458623984,{"$f":"O67*OtherParams!C27","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0,null,null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0}]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"NGwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPGASEXGT","EPGASEXST","EPHYDEXDAShi","EPHYDEXDAJeb","EPHYDEXDAKai","EPGASNC011","EPGASNC012","EPGASNC013","EPGASNUICS","EPGASNUSup","EPGASNUEth","EPGASNUFar","EPGASNUWes","EPHYDNUDAMam","EPHYDNUDAZun","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBTBwNGw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":83.658158493844411},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":414.281716656566}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":83.658158493844411},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":29.818163999999996},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":444.09988065656603}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":83.658158493844411},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":47.740466999999995},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":29.592593999999998},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},491.61477765656599]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":53.412566999999996},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":30.975797999999998},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":9.0665999999999993},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},499.24426426662518]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":55.332320999999993},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":47.371670999999999},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":13.735899},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},496.54041209701455]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":41.979233999999998},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":9.8957340000000009},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":8.8835160000000002},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":32.334702792156861},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},486.8100957128201]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":26.260947000000002},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":43.246805999999999},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":2.0338530000000001},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":66.82527225098039},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},532.08378717164362]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":18.779250000000001},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":5.978262},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":103.47120111372548},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},523.89198203438866]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":142.27299664313725},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},538.46028556380054]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":183.23040520784315},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},579.41769412850635]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":210.42323918431373},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":26.226862543243243},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},632.83739064822021]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":216.20704900392153},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":52.453725086486486},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},522.92111179775327]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":218.55567551372548},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":78.680587629729729},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},551.49660085080052]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":220.3526537882353},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":104.90745017297297},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":10.636206162162166},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},590.15664783071566]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":221.37478821960781},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":131.13431271621621},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":32.626852864864873},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},639.3962915080341]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":65.26082718709371},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.9087507607843},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":157.36117525945946},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":54.617499567567585},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},679.24284937834682]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.98585469803922},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":76.606385891891918},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},709.90785842041259]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.98585469803922},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":71.629441929729722},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":98.597032594594623},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},803.52794705284509]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.98585469803922},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":158.31837218918923},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":120.58591891891895},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},912.20576363662883]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.98585469803922},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":226.79529810810814},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":142.57656562162165},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1002.6733362582504]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.98585469803922},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":226.79529810810814},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":164.56721232432437},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1024.663982960953]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":6.0406024309558735},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.98585469803922},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":226.79529810810814},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":274.51692508108118},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1088.8697341216262]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.98585469803922},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":697.27061578378391},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":310.93915372972981},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1589.7266780149948]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.98585469803922},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":877.26911059459462},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":359.60305362162171},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":762.94970473378373},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2581.3387774514808]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"NGwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38401387200000003},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7687911679999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":2.1528050400000001}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43928859599999998},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":14.54598},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":14.985268596000001}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.6466049359999999},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":20.832752555999999},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},22.479357491999998]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7761364080000002},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.184765271999996},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},24.960901679999996]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.329502572},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.9406544000000006},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.574597535999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},27.844754508000001]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.3265933759999997},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":5.7104784000000013},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.935337839999999},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},28.972409616]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.2829554359999999},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":7.7082192000000003},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":22.517177040000004},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},31.508351676000004]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.5418738799999998},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.9012672000000013},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":23.08447026},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},34.52761134]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.8269750880000002},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":11.8239264},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":23.637217499999998},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},37.288118987999994]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.1469866479999999},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":13.538923200000003},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.166691172},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},39.852601020000002]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.504817756},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":15.784718400000001},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.672891276000001},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},42.962427431999998]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.9615615279999998},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":18.660628800000001},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":26.133307668},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},47.755497996000003]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4212144960000002},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":21.567902400000001},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":27.276621696000003},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},52.265738592000005]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.9274146000000001},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":24.752692800000002},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":26.729692847999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},55.409800247999996]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.4801618400000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":28.246363200000001},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":26.142035256},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},58.868560295999998]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.0852746079999998},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":32.060793600000004},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":25.583469624000003},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},62.729537832000005]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.7136609439999999},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":36.025862400000008},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.806714292000002},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},66.546237636000001]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.3769576320000008},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":41.265417599999999},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.044504940000003},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},71.686880172000002]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.0722554759999996},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":45.762710400000003},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":23.293932372},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},76.128898248000013]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.7966452800000008},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":50.442480000000003},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":22.566633371999998},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},80.805758652000009]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.2999361880000002},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":53.699500800000003},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":22.208802264000003},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},84.208239251999998]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.6403121200000008},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":55.915358400000002},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":23.448119759999997},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},88.003790280000004]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":12.428085311999999},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":74.293718400000017},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.920791859999998},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},108.642595572]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":17.993377260000003},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":80.415244799999996},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":57.478499999999997},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":11.08403676},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},166.97115882]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"NGwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPGASEXGT","EPGASEXST","EPHYDEXDAShi","EPHYDEXDAJeb","EPHYDEXDAKai","EPGASNC011","EPGASNC012","EPGASNC013","EPGASNUICS","EPGASNUSup","EPGASNUEth","EPGASNUFar","EPGASNUWes","EPHYDNUDAMam","EPHYDNUDAZun","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBTBwNGw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,5,2014,{"$f":"OFFSET(D$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},0,1]
[null,8,2017,{"$f":"OFFSET(D$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":3998.8},{"$f":"OFFSET(T$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":2205.5964333333359},{"$f":"OFFSET(Y$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},6204.3964333333361,1]
[null,11,2020,{"$f":"OFFSET(D$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":1636.6433722100021},{"$f":"OFFSET(Y$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":2686.2440000000024},{"$f":"OFFSET(AB$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},4322.8873722100043,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":108.15206981333347},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":2686.2440000000024},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":375.64142000000032},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},3170.0374898133364,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":92.323671880000106},{"$f":"OFFSET(Y$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":2686.2440000000024},{"$f":"OFFSET(AB$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":753.83000000000061},{"$f":"OFFSET(AF$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},3532.3976718800031,1]
[null,19,2028,{"$f":"OFFSET(D$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":2379.4379376768024},{"$f":"OFFSET(AC$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":719.67500000000064},{"$f":"OFFSET(AF$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},3099.1129376768031,1]
[null,23,2040,{"$f":"OFFSET(D$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":334.5889789366671},{"$f":"OFFSET(Y$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":1209.834655629601},{"$f":"OFFSET(AC$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":63.342223560000065},{"$f":"OFFSET(AE$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":123.57928770000014},{"$f":"OFFSET(AF$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},16447.778885349548,9.5]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B160,0)","v":2010},{"$f":"OFFSET(D$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":123.92765303031445},{"$f":"OFFSET(E$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":4.0926548247842982},{"$f":"OFFSET(F$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D160:$X160)*AA160","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D160:$X160)*AA160","v":128.02030785509874},1]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":1018.4688104307492},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":433.59450859290735},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":235.38808781491227},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":31.322313000000001},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":4877.9132191388544},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":385.04926899999998},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},416.37158199999999,6565.3646259774232,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":215.8003945114107},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":307.26005277980187},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":105.62828760759102},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":19.539255999999998},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":447.20505868500038},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":557.02251437898633},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":44.496088999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},511.24040368500039,1185.7112492777899,1]
[null,12,2021,{"$f":"OFFSET(D$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":338.33387969340436},{"$f":"OFFSET(E$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":306.87347758074628},{"$f":"OFFSET(F$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":219.5967646575449},{"$f":"OFFSET(H$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":32.138755000000003},{"$f":"OFFSET(I$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":584.23806441000067},{"$f":"OFFSET(J$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":1239.0660701208608},{"$f":"OFFSET(N$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":856.95274500000005},{"$f":"OFFSET(O$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},1473.3295644100008,2103.8701920525564,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":388.68085735723957},{"$f":"OFFSET(E$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":343.57291006500299},{"$f":"OFFSET(F$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":289.53581520974546},{"$f":"OFFSET(H$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":35.930366999999997},{"$f":"OFFSET(I$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":745.03449982500081},{"$f":"OFFSET(J$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":1442.243511806364},{"$f":"OFFSET(N$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},780.96486682500085,2464.0330944383522,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":371.4617895342621},{"$f":"OFFSET(E$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":338.76593150283338},{"$f":"OFFSET(F$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":300.75485176926924},{"$f":"OFFSET(H$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":37.348761999999994},{"$f":"OFFSET(I$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":766.65565977000074},{"$f":"OFFSET(J$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":1350.168848412598},{"$f":"OFFSET(N$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},804.0044217700007,2361.1514212189627,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":70.664601777975861},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":166.21052797655821},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":216.97193346248653},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":51.041462999999993},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":632.7807670800006},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.7594539999999999},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},692.58168408000063,453.8470632170206,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},0,0]
[]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},448.89171329767606]
[null,5,2014,{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},540.96556097506345]
[null,8,2017,{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":600.55960195942032},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},1584.0214761213688]
[null,11,2020,{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1221.3217786955881},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":246.30213738758698},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},2549.7994145888078]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1278.9529794986192},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":985.20854955034793},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":37.62153734192907},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},3383.958564896529]
[null,19,2028,{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1294.235970202649},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":1685.1253333646539},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":421.0258722031769},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":409.41123896520224},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},4891.9739132413142]
[null,{"$f":"B209+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1294.235970202649},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":1685.1253333646539},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":600.41028569687978},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":619.96445853477019},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},5281.9115463045864]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":11.303273280000003},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.37328550000000005},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":11.676558780000002}]
[null,4,2013,{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":178.02955008000001},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":88.380516000000014},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":35.420695584000008},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":10.162981203675587},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":739.82342779199996},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":175.7587689126793},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},185.9217501163549,1041.654189456]
[null,7,2016,{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":227.08674144000003},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":164.32150350000001},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":35.420695584000008},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":10.162981203675587},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":154.81895554593555},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":869.78611020599999},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":192.64520504642553},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},357.62714179603665,1296.6150507299999]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":264.63394103999997},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":217.99566600000003},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":45.054908544000007},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":15.679530932383052},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":255.5853492452174},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":972.33321148200002},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":205.93651728942751},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},477.20139746702796,1500.0177270660001]
[null,12,2021,{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":339.02230176},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":309.84229500000004},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":103.25018851200002},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":26.007322770002212},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":379.4434380704385},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1182.1879112040001},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":229.58837876313061},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},635.03913960357136,1934.3026964760002]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":467.0615978400001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":423.05281200000007},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":196.26378441600002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":44.682107832316248},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":635.35391746940172},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1657.6561595520004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":224.76894730594842},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},904.80497260766629,2744.0343538080006]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":593.70346368000014},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":549.50385000000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":279.30336345600006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":68.486495917557193},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1016.6975150207315},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":2111.2172435340008},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":198.26207429144645},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1283.4460852297352,3533.7279206700009]
[null,23,2040,{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":626.48315592000006},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":597.95891400000005},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":330.90721996800005},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":18.539660815850983},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1116.8923180400652},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":2175.0167829960005},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":57.648917150100154},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":503.29744128410078},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1696.3783372901173,3730.3660728840005]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,24612.26,0,0,536.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,25243.83,0,0,492.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,14454.45,0,0,547.07000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,17952.21,0,0,659.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,18316.099999999999,0,0,655.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,3403.95,0,18316.099999999999,0,0,652.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,3403.95,0,18316.099999999999,0,0,689.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,2052.33,1111.51,222.21,160.12,146.83000000000001,2179.9299999999998,1351.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,1843.99,941.16,222.21,160.12,146.83000000000001,1916.86,451.86,405.64,0,0,0,0,0,0,0,0,0,0,1274.8699999999999,0,0,0,0,0,108.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8296.42,0,0,499.7,0,0,108.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8687.91,0,0,1998.8,0,0,108.81,60.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8791.73,0,0,3418.8,0,0,108.81,435.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8791.73,0,0,3418.8,1293.5,0,108.81,809.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8791.73,0,0,3418.8,1293.5,0,108.81,1559.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwTerElcOut",313,"MESSAGE","Int_V2","NGwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,6550.13,1238.3,0,113.22,12.98,0,0,0,0,4546.4799999999996,72.819999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,6814.97,1518.9,0,37.46,4.57,103.97,0,0,0,4630.4399999999996,74.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,9443.0499999999993,3417.4,0,57.72,8.61,332.17,0,0,0,5295.39,84.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,10104.120000000001,3732.7,0,68.23,10.18,392.69,0,0,0,5608.37,89.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,13722.2,5711.9,0,124.59,21.92,868.38,0,0,0,7147.55,82.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,14878.52,6434.8,0,152.30000000000001,26.8,1061.5,0,0,0,7564.73,77.569999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,17663.169999999998,9890.2999999999993,0,371.96,42.72,1563.42,0,0,0,6723.29,75.349999999999994,0,4575.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.875,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,2398.6999999999998,1299.0999999999999,480.3,458,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,2398.6999999999998,1299.0999999999999,480.3,458,420,2953,4126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,2155.1999999999998,1100,480.3,458,420,2953,4126,1452,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,362.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,2155.1999999999998,1100,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,6600,0,0,0,0,0,362.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,2155.1999999999998,0,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,10029.780000000001,0,0,2000,0,0,362.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,1484.8,0,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,10344.24,0,0,6841.7,0,0,362.69,1741.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,1484.8,0,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,10344.24,0,0,6841.7,2585.2399999999998,0,362.69,3241.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwTerTotCap",379,"MESSAGE","Int_V2","NGwTerTotCap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,4090.78,281.58,0,74.930000000000007,32.85,0,0,0,0,3399.58,151.83000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,8547.4599999999991,1128.8499999999999,0,164.13,78.11,0,0,0,0,6451.33,1787.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,10191.620000000001,2392.37,0,159.05000000000001,110.23,364.32,0,0,0,6972.97,1932.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,11782.26,3476.98,0,238.23,184.33,664.67,0,0,0,7483.94,2074.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,14869.19,4944.91,0,435.56,336.99,1215.19,0,0,0,8948.3799999999992,2243.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,18622.919999999998,6530.15,0,633.29999999999995,519.07000000000005,2121.7600000000002,0,0,0,10972.3,1999.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,19518.22,6941.72,0,702.32,575.79999999999995,2352.9899999999998,0,0,0,11412.4,1936.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,26079.74,11307.11,0,1552.06,36.33,3389.74,0,0,0,12982.42,192.71,0,20224.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPGASEXGT","EPGASEXST","EPHYDEXDAShi","EPHYDEXDAJeb","EPHYDEXDAKai","EPGASNC011","EPGASNC012","EPGASNC013","EPGASNUICS","EPGASNUSup","EPGASNUEth","EPGASNUFar","EPGASNUWes","EPHYDNUDAMam","EPHYDNUDAZun","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBTBwNGw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,1452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2600,0,0,0,0,1700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268.31,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47.42,0,0,1000,0,0,0,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.57,0,0,841.7,0,0,0,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,780.57,0,0,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257.89,0,0,0,564.52,0,38.18,97.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,1793.25,340.69,0,36.130000000000003,7.29,0,0,0,0,1162.31,1113.3599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,522.05999999999995,358.98,0,0,0,33.44,0,0,0,169.23,47.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,591.29,365.62,0,24.95,28.24,104.87,0,0,0,228.92,64.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,653.44000000000005,398.43,0,58.05,31.15,56.72,0,0,0,221.77,62.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,1021.42,381.28,0,62.75,47.56,171.51,0,0,0,578.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,1017.8,403.11,0,71.040000000000006,53.98,194.66,0,0,0,554.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,193.62,197.78,0,51.25,73.77,167.46,0,0,0,0,12.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,1154.0899999999999,567.42999999999995,0,110.78,154.41999999999999,131.6,0,0,154.46,475.78,95.13,0,2460.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwFinaleElc",478,"MESSAGE","Int_V2","NGwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Electricite","Exports","Rural","Urban",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,1238.3,0,126.2,4619.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,2092.6,0,204.4,4909.8999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,4018.5,0,544.5,5947.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,4654.7,0,713.1,6474.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,5711.9,0,1014.9,7230.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,6875.9,0,1375.2,7907.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwFinaleShp",511,"MESSAGE","Int_V2","NGwFinaleShp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,-1212.67,0,-1601.33,-1253.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1258.1400000000001,0,-1203.3499999999999,-1824.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1292.2,0,-1409.22,-1858.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1000.21,0,-1681.84,-1536.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1022.57,0,-1720.75,-1572.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1201.3599999999999,0,-1799.43,-1778.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1127.1099999999999,0,-2092.09,-1732.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwGasProduction",544,"MESSAGE","Int_V2","NGwGasProduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"MIGAS","PRAGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,7840.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,15332.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,4682.78,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,6296.16,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,6927.73,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,3427.25,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,1862.57,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,15773.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,14454.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,17480.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,17284.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,17759.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,17952.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,18099.810000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,18183.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,18309.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawNIw","index":22,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"NIw",{"$f":"C1&\"Primaire\"","v":"NIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2655}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"NIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"C"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","G","G","O","O","O","O","O","C","G","W","S","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"NIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"NIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"NIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"NIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"NIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"NIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"NIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":4.8806207072870675},{"$f":"BA189","v":0},{"$f":"N44","v":14.839549999999999},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":19.720170707287068},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":27.38},{"$f":"H16/I16*1000","v":720.23998200464086},{"$f":"J16/8.76","v":82.219176027927048},{"$f":"P102","v":0.28122227999999999},{"$f":"Y218","v":9.987848169954526E-2},null,null,{"$f":"SUM(L16:O16)","v":0.38110076169954527},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":80.399999999999991},{"$f":"P16/(Q16+eps)*1000","v":4.7400592245291628},{"$f":"R16/8.76","v":0.54110265120195922},{"$f":"L16+D16","v":5.1618429872870673},{"$f":"M16+E16","v":9.987848169954526E-2},14.839549999999999,0,20.101271468986614,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":83.94578714811847},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":20.101271468986614},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":80.399999999999991},{"$f":"AL16/AD16*1000","v":1294.1176444913569},{"$f":"AE16/8.76","v":147.73032471362524},{"$f":"BA131","v":0},{"$f":"Y160","v":0.93535400000000002},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0.93535400000000002},{"$f":"AC16+AA16-AB16","v":104.04705861710508}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":4.8806207072870675},{"$f":"BA190","v":1.6685204957656787},{"$f":"N45","v":15.046249999999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":21.595391203052746},27.38,{"$f":"H17/I17*1000","v":788.72867797855167},{"$f":"J17/8.76","v":90.037520317186264},{"$f":"P103","v":0.35201271599999995},{"$f":"Y219","v":0.43578816782730007},null,null,{"$f":"SUM(L17:O17)","v":0.78780088382730007},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":82.199999999999989},9.583952356830423,{"$f":"R17/8.76","v":1.0940584882226509},{"$f":"L17+D17","v":5.2326334232870675},2.1043086635929789,15.046249999999999,0,22.383192086880044,{"$f":"Z219","v":0.24374700000000005},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":89.877275652543517},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":22.626939086880043},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":82.2},{"$f":"AL17/AD17*1000","v":1368.6644128883645},{"$f":"AE17/8.76","v":156.24022978177678},{"$f":"BA132","v":17.3019},{"$f":"Y161","v":3.0604049999999998},2.6724111586887207,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},23.03471615868872,{"$f":"AC17+AA17-AB17","v":112.50421473942356}]
[null,3,2012,4.8806207072870675,5.1392645072637402,18.22268,0,28.242565214550808,27.38,1031.5034775219433,117.75153852990221,0.56729322000000004,1.7153738350910472,null,null,2.2826670550910473,88.7,25.734690584370917,2.9377500667090088,5.4479139272870674,6.8546383423547876,18.22268,0,30.525232269641855,0.58943849999999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":106.73663051464351},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},31.114670769641855,88.699999999999989,1554.1296649863066,177.4120622130487,35.746200000000002,8.6487499999999997,3.7901177124799146,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},48.185067712479913,137.85130128428537]
[null,4,2013,4.8806207072870675,6.5406023855208053,22.866230000000002,0,34.287453092807873,27.38,1252.2809749016753,142.95444918968897,0.95518601999999997,3.0318115695719907,null,null,3.9869975895719909,95.499999999999986,41.748665855020995,4.7658294355046795,5.8358067272870677,9.5724139550927951,22.866230000000002,0,38.274450682379864,0.97038900000000017,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":115.9086872475752},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},39.244839682379862,95.5,1624.6442610466497,185.46167363546229,13.992000000000001,8.8978339999999996,4.1766929115355165,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},27.066526911535519,155.15352692995506]
[null,5,2014,10.76677849917896,34.645559617294985,28.376670000000004,0,73.789008116473951,68.739999999999995,1073.4508018107938,122.54004586881209,1.213442208,6.547856716387833,null,null,7.761298924387833,102.5,75.719989498835446,8.6438344176752793,11.98022070717896,41.193416333682819,28.376670000000004,0,81.550307040861782,1.3950300000000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":61.383849004857971},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},82.945337040861787,102.5,1408.0896199582417,160.74082419614632,279.78341406000027,33.100302840000026,4.6557100060174559,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},317.53942690601775,144.32918604571975]
[null,6,2015,6.4179990587837832,66.220300831669377,12.8583,0,85.496599890453155,45.61,1874.5143584839543,213.98565736118201,0.79993040399999993,6.547856716387833,null,null,7.3477871203878333,121.78999999999999,60.331612774320696,6.8871704080274769,7.2179294627837827,72.768157548057204,12.8583,0,92.84438701084099,5.0392719059999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":120.70447027041219},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},97.883658916840986,121.8,1794.648022883852,204.86849576299682,341.62884771,0,39.955005536705883,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},381.58385324670587,218.58812918725317]
[null,7,2016,6.6164080027027019,72.666678204801869,12.38359,0,91.666676207504565,56.769999999999996,1614.7027692003624,184.32680013702767,0.79881724799999998,7.2191321397684032,null,null,8.0179493877684038,129.29999999999998,62.010436095501156,7.0788169058791279,7.4152252507027017,79.885810344570274,12.38359,0,99.684625595272962,7.3661981519999991,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":112.05644271728352},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},107.05082374727296,129.30000000000001,1694.5650925333057,193.44350371384769,69.402984440000012,6.9608616000000074,25.51212390411391,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},101.87596994411392,219.10726646455646]
[null,8,2017,6.6164080027027019,72.666678204801869,11.94773,0,91.230816207504574,56.769999999999996,1607.0251225560082,183.45035645616534,0.79485289199999998,8.0076077096899994,null,null,8.8024606016899991,136.79999999999998,64.345472229872399,7.3453735422228768,7.4112608947027017,80.674285914491861,11.94773,0,100.03327680919458,9.706498289999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":114.34041759439563},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},109.73977509919457,136.80000000000001,1638.0131044853085,186.9877973156745,0,7.9839868900000068,25.658753557877436,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},33.642740447877443,224.08019269359022]
[null,9,2018,15.138133241494437,96.419959539764221,40.27646,0,151.83455278125865,125,1214.6764222500692,138.66169203767913,0.82813622400000009,8.7629608814577047,null,null,9.5910971054577043,144.79,66.241433143140341,7.561807436431546,15.966269465494436,105.18292042122192,40.27646,0,161.42564988671634,12.138676812,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":39.096606382535036},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},173.56432669871634,144.79999999999998,1468.6528527710734,167.65443524783944,246.31216660050021,7.5850800850000057,26.666096493970546,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},280.56334317947079,212.66093308125139]
[null,10,2019,15.138133241494437,96.419959539764221,40.572310000000002,0,152.13040278125868,125,1217.0432222500694,138.93187468608099,0.86299981199999998,9.1490716927277855,null,null,10.012071504727786,152.79,65.528316670413659,7.4804014463942536,16.001133053494435,105.56903123249201,40.572310000000002,0,162.14247428598645,14.62909488,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":48.215269767288355},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},176.77156916598645,152.80000000000001,1472.4269563695996,168.08526899196343,0,3.7561823200000033,27.304627481459072,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},31.060809801459076,224.98683893327481]
[null,11,2020,15.138133241494437,96.419959539764221,41.016279999999995,0,152.57437278125866,125,1220.5949822500693,139.33732674087548,0.89960954400000004,9.9043567889023212,null,null,10.803966332902322,161.09,67.067889578692913,7.656151778389602,16.037742785494437,106.32431632866654,41.016279999999995,0,163.37833911416098,16.747865130000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":57.010556844351051},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},180.12620424416099,161.10000000000002,1471.9848608846182,168.03480147084684,0,7.650902875000007,23.229927994181217,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},30.880830869181224,237.13676108851203]
[null,12,2021,15.138133241494437,96.419959539764221,41.495289999999997,0,153.05338278125868,125,1224.4270622500694,139.77477879567002,0.94914633600000009,10.818773530151294,null,null,11.767919866151294,169.59,69.390411377188443,7.9212798375785898,16.087279577494435,107.23873306991551,41.495289999999997,0,164.82130264740996,19.634026272,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":66.067151539834725},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},184.45532891940996,169.6,1477.1372668587542,168.62297566880756,0,9.4854829300000105,31.643504296071661,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},41.128987226071672,250.52248045924469]
[null,13,2022,15.138133241494437,96.419959539764221,39.220179999999999,0,150.77827278125866,125,1206.2261822500693,137.69705276827275,0.87261796800000013,10.558984552939039,null,null,11.431602520939039,178.3,64.114428044295536,7.3189986351935543,16.010751209494437,106.97894409270326,39.220179999999999,0,162.2098753021977,25.130210141999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":76.226573567683033},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},187.34008544419771,178.3,1478.220185147957,168.74659647807729,0,9.9465631100000085,60.25946208319673,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},70.206025193196737,263.56665901188074]
[null,14,2023,15.138133241494437,96.419959539764221,36.425829999999998,0,147.98392278125866,125,1183.8713822500692,135.14513496005358,0.77169164400000001,10.304362599730663,null,null,11.076054243730663,187.3,59.135367021565976,6.7506126736947465,15.909824885494437,106.72432213949489,36.425829999999998,0,159.05997702498931,31.138060356,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":86.671385274258412},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},190.19803738098932,187.3,1478.2136820888825,168.74585411973544,0,10.751888455000007,65.869306910952815,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},76.621195365952815,276.86942265524772]
[null,15,2024,15.138133241494437,96.419959539764221,34.508499999999998,0,146.06659278125866,125,1168.5327422500693,133.39414865868372,0.71002980000000004,10.425913420273815,null,null,11.135943220273816,196.39999999999998,56.70032189260089,6.4726394854567229,15.848163041494438,106.84587296003804,34.508499999999998,0,157.20253600153248,36.243740508000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":97.275047150253968},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},193.44627650953248,196.4,1480.2511387972831,168.97844050197295,0,10.650782065000008,55.978028902510886,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},66.628810967510901,290.72132365978644]
[null,16,2025,16.912605986089034,105.10115226247422,34.871289999999995,0,156.88504824856324,139.18,1127.2097158252855,128.67690819923351,0.78515006400000009,12.373415591515935,null,null,13.158565655515934,206.1,63.84553932497564,7.2883035759104615,17.697756050089033,117.47456785399015,34.871289999999995,0,170.04361390407917,38.955748907999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":90.799634706822758},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},208.99936281207917,206.1,1454.6288089223774,166.0535170002714,86.679487125000094,19.895450850000021,29.734115745496528,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},136.30905372049665,299.79899751890196]
[null,17,2026,21.856804388910973,121.555093364697,38.587609999999991,0,181.99950775360796,169.98000000000002,1070.7113057630777,122.22731800948375,0.84015727200000001,13.648922358303745,null,null,14.489079630303745,215.7,67.172367314010302,7.6680784605034589,22.696961660910972,135.20401572300074,38.587609999999991,0,196.48858738391169,41.956867967999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":65.021491899243571},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},238.44545535191168,215.7,1406.8935894814801,160.60429103669864,165.31982339510014,12.927123330000013,32.903888312460879,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},211.15083503756102,303.46694725115526]
[null,{"$f":"B61","v":18},2027,27.558302750715427,137.95902348247637,57.68815,0,223.2054762331918,215.26999999999998,1036.8628988395587,118.36334461638799,0.90428993999999996,14.992636700412783,null,null,15.896926640412783,225.79000000000002,70.405804684479932,8.037192315579901,28.462592690715425,152.95166018288916,57.68815,0,239.10240287360458,45.065573843999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":23.068889267079012},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},284.16797671760457,225.8,1360.6592824830982,155.32640210994273,169.50746457205014,13.975716810000014,34.083456502453743,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},217.5666378845039,307.23686598468356]
[null,19,2028,27.924934580445157,139.47929013022568,58.228219999999993,0,225.63244471067082,217.85000000000002,1035.7238683069581,118.23331829988106,0.9707599440000001,16.407761721659956,null,null,17.378521665659957,236,73.637803664930416,8.4061419708824676,28.895694524445158,155.88705185188564,58.228219999999993,0,243.01096637633077,48.129855131999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":30.834698248124653},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},291.14082150833076,236,1364.3030498154892,155.74235728487321,15.179473320000014,14.797826175000012,33.596390960349225,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},63.573690455349251,321.97551975645541]
[null,20,2029,28.309870444634342,141.05321584514027,58.793369999999989,0,228.15645628977461,220.56,1034.4416770483072,118.08694943473826,1.0340002080000001,17.157626638008249,null,null,18.191626846008248,246.40000000000003,73.829654404504666,8.428042740240258,29.343870652634344,158.21084248314853,58.793369999999989,0,246.34808313578287,51.690589709999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":39.025523381775159},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},298.03867284578286,246.4,1367.9553418326218,156.15928559733126,15.715245370000014,7.8586846250000066,39.039441795697883,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},62.613371790697904,337.064196227558]
[null,21,2030,32.897420779286854,157.09694101496802,59.574689999999997,0,249.56905179425488,244.50000000000003,1020.7323181769115,116.52195412978442,1.1016058320000002,19.257141576317657,null,null,20.358747408317658,254.5,79.995078222073516,9.1318582445289405,33.999026611286851,176.35408259128567,59.574689999999997,0,269.92779920257254,53.577258942,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":18.144485667949141},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},323.50505814457256,254.5,1342.4343568271972,153.24593114465722,160.19248894880016,22.809534440000022,20.685201903414104,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},203.68722529221429,341.6495438125217]
[null,22,2031,34.404646828321603,159.14921183605443,60.457009999999997,0,254.01086866437603,253.02999999999997,1003.8764915795599,114.59777301136529,1.1226805200000001,19.225538691232028,null,null,20.348219211232028,265.09999999999997,76.756768051544569,8.7621881337379648,35.527327348321606,178.37475052728647,60.457009999999997,0,274.35908787560805,54.561136151999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":19.950128471125332},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},328.92022402760807,265.10000000000002,1315.9952942238149,150.22777331322089,20.073634577900012,2.9650042400000016,10.787104804504365,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},33.825743622404381,348.87035249873338]
[null,23,2040,49.485222053878033,141.86978406744691,67.629279999999994,0,258.98428612132494,344.08,752.68625354953781,85.923088304741768,1.9954824119999999,22.42633388952958,null,null,24.421816301529581,381.59,64.000147542885244,7.3059529158544798,51.480704465878034,164.2961179569765,67.629279999999994,0,283.40610242285453,56.972539895999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":7.5185929743471228E-2},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":55.481628349276491},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":42.542173570694523},340.45382824859803,381.6,926.08302680078612,105.71724050237285,935.55842030200085,366.17380221999997,251.16408242525611,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0.82},1553.716304947257,353.39328302718002]
[null,24,2050,65.161484661810135,111.00793823001719,22.192079999999997,0,198.36150289182731,425.99,465.6482614423515,53.15619422857894,2.8620276000000002,30.716701867161404,null,null,33.578729467161402,572,58.704072494011122,6.7013781385857447,68.02351226181014,141.72464009717859,22.192079999999997,0,231.94023235898871,60.419966063999993,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":0.22097328131922644},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":75.594205528327024},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":86.021990773158265},292.58117170430791,572,493.27515115293113,56.309948761750128,1297.4023481812512,1404.94342805,377.97142775577521,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":1.59},3081.9072039870262,282.15338645947662]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"NIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":11.921899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":2.9176500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":14.839549999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":258.13830327840003},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":11.921899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":3.1243499999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":15.046249999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":258.74562987360002},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":12.08634},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":6.1363400000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},18.22268,266.89782147839998,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":12.168559999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":10.69767},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},22.866230000000002,279.20786438879998,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":12.250780000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":14.826340000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},28.376670000000004,289.88279723519997,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":11.55875},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},12.8583,30.856862779199997,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":11.08404},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},12.38359,29.058241708799994,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":10.64818},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},11.94773,27.423131644799994,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":28.214729999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":10.762180000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},40.27646,586.98331132320004,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":28.399139999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":10.873620000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},40.572310000000002,586.79644160160001,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":28.583549999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":11.133179999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},41.016279999999995,587.00667003839999,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":28.767959999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":11.42778},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},41.495289999999997,587.38040948160005,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":28.952369999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":8.9682600000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},39.220179999999999,581.16699123839999,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":29.136779999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":5.9894999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},36.425829999999998,573.87907209600007,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":29.321189999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":3.8877599999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},34.508499999999998,568.81023089760004,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":29.505599999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":4.0661399999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},34.871289999999995,569.11389419520003,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":33.040419999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":4.2476399999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},38.587609999999991,632.58298289280003,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":51.935579999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":4.4530200000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},57.68815,983.12053942080001,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":52.256169999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":4.6725000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},58.228219999999993,983.49427886399997,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":52.576759999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":4.9170599999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},58.793369999999989,983.91473573760004,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":53.217939999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":5.0571999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},59.574689999999997,984.07824674400001,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":53.217939999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":5.9395199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},60.457009999999997,985.99366139040001,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":0.51982000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":47.095859999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":20.013600000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},67.629279999999994,904.60352167199994,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":15.477839999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":6.7142400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},22.192079999999997,297.59093988479998,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"NIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPCOAEXST","EPODSEXDI","EPOHFEXDI","EPGASEXGT","EPGASNUTAG","EPOHFNCNia","EPODSNUDos","EPODSNUTil","EPODSNUGay","EPOHFNUGou","EPCOANUSal","EPGASNCZin","EPWNDNUWin","EPSOLNUSol","EPHYDNUDAKan","EPHYDNUDAGam","EPHYDNUDADyo","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNBUwNIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":4.8806207072870675}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":4.8806207072870675}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.8806207072870675]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.8806207072870675]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6779772027027025},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.76677849917896]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.2098184695945942},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.4179990587837832]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.6164080027027019]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.6164080027027019]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.5217252387917348},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.138133241494437]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.5217252387917348},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.138133241494437]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.5217252387917348},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.138133241494437]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.5217252387917348},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.138133241494437]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.5217252387917348},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.138133241494437]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.5217252387917348},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.138133241494437]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.5217252387917348},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.138133241494437]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.5217252387917348},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.163240158108108},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.912605986089034]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4834324693163765},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.3697197087837827},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":3.7760116216216226},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},21.856804388910973]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":14.815287231796505},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5862103891891888},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":3.9291645405405418},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},27.558302750715427]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":14.815287231796505},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.8014496783783782},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":4.0805570810810821},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},27.924934580445157]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":14.815287231796505},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":6.027951488513513},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":4.2389911351351355},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.309870444634342]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":14.815287231796505},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":6.1768670432432424},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":4.3446138378378389},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":4.3330120772200775},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.897420779286854]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":5.9567999999999996E-2},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":14.815287231796505},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":6.4321508513513512},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":4.5241724324324331},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.4128417235521233},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},34.404646828321603]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":13.110442595866456},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0.73640529729729742},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":8.5307339209459467},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":5.999369513513515},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.4128417235521233},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":14.810369002702704},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},49.485222053878033]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.308947980922099},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":9.6056789756756746},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":6.7563322162162187},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":2.8149906903474906},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":40.357674798648652},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},65.161484661810135]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"NIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15030846},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":0.28122227999999999}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.23273567999999997},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":0.35201271599999995}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.56729322000000004]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.50426064000000004},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.8912664000000011E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.352012716},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.95518601999999997]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.50426064000000004},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.10406880000000002},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.56147482800000004},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.213442208]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16970309999999997},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.1240272},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.48292653600000002},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.79993040399999993]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16970309999999997},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.1549152},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.44801618399999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.79881724799999998]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16970309999999997},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.18295200000000003},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.41310583199999995},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.79485289199999998]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17940042},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.21526560000000003},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.401469048},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.82813622400000009]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.19394640000000002},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.24140160000000002},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38983226399999998},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.86299981199999998]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.18909773999999999},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2770416},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38983226399999998},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.89960954400000004]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.18909773999999999},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.32076000000000005},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38983226399999998},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.94914633600000009]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.19394640000000002},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.36447840000000004},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.25600924800000002},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.87261796800000013]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.18424907999999998},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.4158},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.77169164400000001]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16970309999999997},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.46759680000000003},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.71002980000000004]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.54077760000000008},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.78515006400000009]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.6016032},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.84015727200000001]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.13576248000000002},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.66670560000000001},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.90428993999999996]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.12121649999999999},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.73608480000000009},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.9707599440000001]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.11151918000000001},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.79738560000000003},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0340002080000001]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":8.2427220000000009E-2},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13673221199999999},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.88244640000000008},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.1016058320000002]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.142550604},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.9190368000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.1226805200000001]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.20364372},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1314511999999999},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.66038749200000002},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.9954824119999999]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.147608},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.4235},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8620276000000002]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"NIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPCOAEXST","EPODSEXDI","EPOHFEXDI","EPGASEXGT","EPGASNUTAG","EPOHFNCNia","EPODSNUDos","EPODSNUTil","EPODSNUGay","EPOHFNUGou","EPCOANUSal","EPGASNCZin","EPWNDNUWin","EPSOLNUSol","EPHYDNUDAKan","EPHYDNUDAGam","EPHYDNUDADyo","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNBUwNIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":6.3315000000000001},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.6852499999999999},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.6852499999999999},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.3482000000000001},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":24.696000000000002},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},35.746200000000002,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":59.618000000000002},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":9.7849844400000094},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},69.402984440000012,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":27.790637975100029},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":10.006832220000009},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":127.52235320000011},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},165.31982339510014,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":6.3120000000000003},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":5.1391551750000053},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":1.1431046000000007},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":7.4793748029000069},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},20.073634577900012,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.7901177124799146},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.76800900000000005},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":7.8807409999999996},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},8.6487499999999997,3.7901177124799146,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":16.390596352902051},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":8.2105210755939613},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":15.353888108209871},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},0,39.955005536705883,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.9963711882493316},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":5.3280147000271976},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.3284792859388803},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.46357300000000001},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":7.1215070850000055},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.013231319755135},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},7.5850800850000057,26.666096493970546,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.2409188521159713},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.2859424243120987},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":3.4715509353997844},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.1762300000000001},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.7703331100000081},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":44.261049871368876},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},9.9465631100000085,60.25946208319673,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":9.9453072949583827},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.3867881284135599},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.0642547536387728},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.48432999999999993},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":10.267558455000007},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":47.472956733942098},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},10.751888455000007,65.869306910952815,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":5.5036783122191713},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":5.2523804219511012},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":4.4452786367924073},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.95482199999999984},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":13.020894810000014},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":18.882119131491063},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},13.975716810000014,34.083456502453743,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.923378107185417},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.7901709448194039},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.96865999999999985},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":21.840874440000022},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":11.971652851409283},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},22.809534440000022,20.685201903414104,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":6.4744862903692368},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.9247915806398215},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.9270381823898761},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.7228310000000002},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":6.4594888050000066},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":11.246029},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":17.470826722178586},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":121.065994},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},1404.94342805,377.97142775577521,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":1.6685204957656787}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},5.1392645072637402]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8495346463477285},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":23.753281334962349},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":5.9653662072491276},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":19.182426622590281},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},96.419959539764221]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8495346463477285},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":23.753281334962349},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":5.9653662072491276},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":19.182426622590281},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},96.419959539764221]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8495346463477285},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":23.753281334962349},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":5.9653662072491276},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":19.182426622590281},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},96.419959539764221]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8495346463477285},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":26.433290412107542},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":5.9653662072491276},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":28.865831540215176},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":12.771719830162681},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},121.555093364697]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8495346463477285},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":41.291663032968799},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":5.9653662072491276},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":31.989413687375386},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":14.287887542584489},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},141.05321584514027]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":1.1458079615084773},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":17.538381698006447},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":9.3410878028209705},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":16.378185917593878},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":15.769599049858817},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":16.761162581436782},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},111.00793823001719]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":9.987848169954526E-2},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":9.987848169954526E-2},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.58943849999999998},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14638460033497269},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1659584600107264},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1.7153738350910472,0.58943849999999998]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.4949640799999999},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.1439005},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14638460033497269},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":2.5855304495816451},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.4004073259999996},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.412910891725867},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.547856716387833,5.0392719059999997]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.0461848800000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.0271910000000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.67574639999999997},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.33678694762381833},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.9963430786327514},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":6.8799725999999994},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.412910891725867},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},9.1490716927277855,14.62909488]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.5664478400000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":5.3409719999999989},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.571593056},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.50773959277025504},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":7.4012617537082956},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":13.651197245999999},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.2469524317151404},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},10.558984552939039,25.130210141999996]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":6.7128580800000002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.6026310000000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.3593202879999997},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.73397033874248552},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":11.236414478028101},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":23.280939539999999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.373415591515935,38.955748907999997]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.7394315200000019},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":8.5357439999999993},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.4830946880000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1045383479820667},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":15.650057515280835},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":29.932319501999999},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.157626638008249,51.690589709999998]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.2667134400000002},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":9.0661620000000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.5448772160000006},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.2222602293703315},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":17.894769597277733},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":31.683383495999994},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.10850886458396578},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},19.225538691232028,54.561136151999996]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,82.22,0,0,0,3.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,82.22,0,0,0,12.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,27.65,0,0,0,0,11.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,27.65,184.41,0,0,0,11.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,27.65,184.41,0,0,0,9.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,27.65,184.41,0,0,0,4.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,27.65,320.58999999999997,0,0,0,4.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,27.65,320.58999999999997,0,0,0,5.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwSecElcOut",280,"MESSAGE","Int_V2","NIwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,27.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,0,0,0,10.51,0,27.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,0,0,0,10.51,0,27.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,68.23,0,0,10.51,0,27.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,68.23,0,0,10.51,0,27.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,118.62,0,0,10.51,0,44.64,22.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,118.62,0,0,10.51,0,49.36,24.68,22.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwTerElcOut",313,"MESSAGE","Int_V2","NIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,97.17,14.87,0.63,1.74,0.16,0,0,0,0,70.56,0.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,135.41999999999999,37.15,0.35,0.55000000000000004,0.09,3.26,0,0,0,86.36,1.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,157.57,53.3,0.4,0.88,0.13,5.08,0,0,0,91.66,1.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,181.21,67.8,0.4,1.33,0.2,7.67,0,0,0,100.02,0.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,223.2,92.12,0.28000000000000003,2.0099999999999998,0.35,14.03,0,0,0,117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,246.78,108.13,0.17,2.66,0.47,18.57,0,0,0,124.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,383.78,243.4,0,14.06,1,24.15,0,0,9.49,112.98,0,0,166.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPCOAEXST","EPODSEXDI","EPOHFEXDI","EPGASEXGT","EPGASNUTAG","EPOHFNCNia","EPODSNUDos","EPODSNUTil","EPODSNUGay","EPOHFNUGou","EPCOANUSal","EPGASNCZin","EPWNDNUWin","EPSOLNUSol","EPHYDNUDAKan","EPHYDNUDAGam","EPHYDNUDADyo","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNBUwNIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,32,0,10,0,0,15.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,0,15.69,0,0,0,0,0,0,21,0,85.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.69,0,0,0,80.3,0,0,21,0,90.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.69,0,0,0,80.3,0,0,21,0,90.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.69,0,0,0,80.3,0,0,21,0,90.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.69,0,0,0,89.36,0,0,21,0,143.03,85.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.69,0,0,0,139.59,0,0,21,0,160.56,96.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30,0,130,0,26,0,0,0,0,40.6,0,0,0,0,255.85,153.61000000000001,40.119999999999997,488.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.5416666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,133.4,13.04,11.92,2.9,2.2400000000000002,0,0,0,0,120.64,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,126.5,27.56,11.92,2.75,2.63,6.04,0,0,0,114.4,38.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,169.11,37.159999999999997,11.92,2.7,2.39,6.04,0,0,0,118.63,37.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,197.54,54.42,11.92,3.31,2.86,11.08,0,0,0,131.63,34.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,225,72.75,10.68,5.65,3.26,15.75,0,0,0,143.16999999999999,21.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,302.86,93.63,8.1999999999999993,8.3000000000000007,7.17,27.81,0,0,0,196.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,340.51,111.74,6.34,11.29,9.09,37.840000000000003,0,0,0,212.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,467.26,185.66,0,29.25,0.56999999999999995,48.25,0,0,0,244.75,0.53,0,130.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.5833333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,115.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,0,0,0,0,0,0,0,0,0,4.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.74,3.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,2.95,0.82,3.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.5,3.53,0,18.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,1.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,4.97,0,0,0,0,0,0,0,0,12.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,11.97,5.89,0,0.21,0.52,1.77,0,0,0,6.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,10.93,7.28,0,0.68,0.49,1.75,0,0,0,4.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,27.25,5.22,0,0.96,0.7,2.5299999999999998,0,0,0,19.510000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,23.42,5.45,0,0.96,0.7,2.5299999999999998,0,0,0,15.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,15.08,6.25,0,1.05,1.38,3.34,0,0,0,7.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,17.739999999999998,9.43,0,1.4,2.4900000000000002,2.09,0,0,3.83,7.18,0,0,60.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwFinaleElc",478,"MESSAGE","Int_V2","NIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,15.5,0,1.9,71.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,32.799999999999997,0,3.2,85.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,37.5,0,3.9,87.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,63.9,0,8.1,97.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,77.2,0,11.8,107.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,92.4,0,16.399999999999999,117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,108.3,0,21.7,124.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1594.74,0,-3399.52,-1911.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1697.72,0,-3441.07,-2063.3200000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-2025.52,0,-2202.89,-2814.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1274.32,0,-1056.98,-1778.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1302.5999999999999,0,-1632.28,-1804.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1263.5899999999999,0,-1768.55,-1817.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1203.6600000000001,0,-1771,-1768.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1109.6099999999999,0,-1767.02,-1664.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1016.79,0,-1697.41,-1561.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1022.41,0,-1700.66,-1567.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1028.1600000000001,0,-1711.88,-1578.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1033.8699999999999,0,-1721.62,-1584.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1039.6400000000001,0,-1731.95,-1590.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1116.6099999999999,0,-1805.74,-1741.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1131.04,0,-1801.19,-1732.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1160.9000000000001,0,-1785.41,-1722.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1161.75,0,-1798.53,-1722.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1171.78,0,-1814.48,-1733.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1124.53,0,-1756,-1682.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1172.24,0,-1844.08,-1784.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1137.8499999999999,0,-2192.91,-1776.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1120.44,0,-2227.9299999999998,-1685.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.75,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwPrimaire",544,"MESSAGE","Int_V2","NGwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawSEw","index":23,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"SEw",{"$f":"C1&\"Primaire\"","v":"SEwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":3282}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"SEwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","G","H","O","O","O","O","O","O","C","C","C","B","W","S","W","H","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"SEwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"SEwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"SEwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"SEwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"SEwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"SEwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"SEwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":37.345461943057792},{"$f":"BA189","v":0},{"$f":"N44","v":302.80482000000001},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":340.15028194305779},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":303.99},{"$f":"H16/I16*1000","v":1118.9522087669259},{"$f":"J16/8.76","v":127.73427040718332},{"$f":"P102","v":0.54111045599999996},{"$f":"Y218","v":0.47395853115449205},null,null,{"$f":"SUM(L16:O16)","v":1.015068987154492},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":219.79999999999998},{"$f":"P16/(Q16+eps)*1000","v":4.6181482579995929},{"$f":"R16/8.76","v":0.52718587420086682},{"$f":"L16+D16","v":37.886572399057791},{"$f":"M16+E16","v":0.47395853115449205},302.80482000000001,0,341.1653509302123,{"$f":"Z218","v":1.3875139200000004},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":1.110329452104474},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":27.57521496435287},{"$f":"SUM(X16:Z16)","v":342.5528648502123},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":219.79999999999998},{"$f":"AL16/AD16*1000","v":1438.070879608571},{"$f":"AE16/8.76","v":164.16334242106976},{"$f":"BA131","v":0},{"$f":"Y160","v":3.203497},{"$f":"Z160","v":15.212526441941558},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":18.416023441941558},{"$f":"AC16+AA16-AB16","v":316.08797933796387}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":35.722455428718582},{"$f":"BA190","v":16.251823010704662},{"$f":"N45","v":293.35808000000003},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":345.33235843942327},297.92,{"$f":"H17/I17*1000","v":1159.1445973396324},{"$f":"J17/8.76","v":132.3224426186795},{"$f":"P103","v":0.48583573200000002},{"$f":"Y219","v":0.47395853115449205},null,null,{"$f":"SUM(L17:O17)","v":0.95979426315449201},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":237.5},4.0412390025855984,{"$f":"R17/8.76","v":0.46132865326319616},{"$f":"L17+D17","v":36.208291160718581},16.725781541859153,293.35808000000003,0,346.29215270257777,{"$f":"Z219","v":3.3125020200000006},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":3.781616715444617},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":349.60465472257778},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":237.5},{"$f":"AL17/AD17*1000","v":1487.9421955285152},{"$f":"AE17/8.76","v":169.85641501467069},{"$f":"BA132","v":168.52500000000001},{"$f":"Y161","v":0},21.105325106700796,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},189.63032510670081,{"$f":"AC17+AA17-AB17","v":353.38627143802239}]
[null,3,2012,37.773171428718577,20.352750312471258,340.90709199999992,0,399.03301374118973,322.57000000000005,1237.0431650221337,141.21497317604266,1.064765736,5.5063130433693566,null,null,6.5710787793693566,271.7,24.185052554757107,2.7608507482599438,38.837937164718575,25.859063355840615,340.90709199999992,0,405.60409252055911,4.7849134800000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":20.717341310239568},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},410.38900600055911,271.7,1586.6998428811141,181.13011905035549,42.524999999999999,34.013803999999993,16.143332290798043,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},92.682136290798042,431.1063473107987]
[null,4,2013,35.210941406658243,23.653596008526094,324.15164400000009,0,383.01618141518441,314.59000000000003,1217.5090798028684,138.98505477201695,1.2829554359999999,7.1114253043850022,null,null,8.394380740385003,289.89999999999998,28.956125353899424,3.305493761860665,36.493896842658245,30.765021312911095,324.15164400000009,0,391.41056215556944,9.0021991079999992,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":57.335069211191005},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},400.41276126356945,289.89999999999998,1578.9852724206985,180.24946032199756,36,10.848992000000001,46.237784143578246,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},93.086776143578248,457.74783047476046]
[null,5,2014,51.106157085712297,102.01136756039892,148.15590800000001,0,301.27343264611125,271.89,1108.0710311012222,126.49212683803906,1.430323596,12.811636858960846,null,null,14.241960454960847,309.89999999999998,45.956632637951856,5.2461909404054632,52.536480681712298,114.82300441935976,148.15590800000001,0,315.51539310107211,14.787047315999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":135.97877711659683},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},330.30244041707209,309.89999999999998,1504.6183205345885,171.76008225280691,793.47028248000061,56.255605120000048,63.42434123242397,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},913.15022883242466,466.28121753366895]
[null,6,2015,64.88607482152311,154.63355354081409,113.59866,0,333.11828836233718,314.50000000000006,1059.1996450312786,120.91320148758888,1.6204054319999996,15.853870256860123,null,null,17.474275688860121,354,49.362360701600274,5.6349726828310818,66.506480253523108,170.48742379767421,113.59866,0,350.59256405119731,27.919440570000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":136.00614783464218},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},378.51200462119732,354,1453.441108632315,165.91793477537843,532.4838729100004,26.161632200000017,143.98189217622399,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},702.62739728622432,514.51815245583953]
[null,7,2016,78.283370280982581,204.46160292425597,138.83806000000001,0,421.58303320523862,497.75,846.9774650029907,96.686925228651901,1.953024804,22.124976264074874,null,null,24.078001068074876,412.41,58.383649929659896,6.6648002202808101,80.236395084982576,226.58657918833086,138.83806000000001,0,445.66103427331348,44.506990692000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":33.141125485754266},490.16802496531346,412.4,1108.2126563519864,126.50829410410805,519.18616246400029,58.095128245000041,181.86379336501059,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},759.14508407401092,457.02689947955918]
[null,8,2017,78.956808923550142,231.13320480174343,141.62748000000002,0,451.71749372529359,519.29000000000008,869.87520215157906,99.300822163422268,2.1047651280000004,25.274059060152439,null,null,27.378824188152439,438.9,62.380551805715733,7.1210675577301066,81.061574051550139,256.4072638618959,141.62748000000002,0,479.09631791344606,51.632133354000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":8.3538557891740889E-2},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":29.429440537290429},545.6634026897209,438.9,1176.3898398503584,134.29107760848839,288.01105020675004,29.128726110000024,78.119159444743332,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":162.88499999999999},558.14393576149337,516.31750071032218]
[null,9,2018,82.724040459360964,243.71556834123496,143.05635000000001,0,469.49595880059593,539.06000000000006,870.953064224012,99.423865778996799,2.2646418480000001,28.404484336478063,null,null,30.669126184478063,466.7,65.714862189459851,7.5016965969703024,84.988682307360961,272.12005267771303,143.05635000000001,0,500.16508498507397,58.978689833999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":3.2754113695255818},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":26.515786033862572},574.07872624134882,466.70000000000005,1180.2835902657205,134.73556966503659,129.30152355120015,28.924166865000018,80.546712431697301,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},238.77240284789747,550.83835157701185]
[null,10,2019,81.904061247627439,250.64129033691691,146.10545999999999,0,478.65081158454433,551.23,868.33229610968976,99.124691336722577,2.4325969680000004,31.695440292376645,null,null,34.128037260376644,496.29999999999995,68.764935038664106,7.8498784290712456,84.336658215627438,282.33673062929358,146.10545999999999,0,512.77884884492096,66.591303719999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":118.88350357778008},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":120.04407132003369},594.30510398719582,496.3,1195.133057112517,136.43071428225079,70.586421120600065,30.533366160000021,83.463732048948714,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},184.58351932954881,593.14453624494217]
[null,11,2020,81.95076487900397,254.10815665421873,148.35494,0,484.4138615332227,556.61,870.29313439072723,99.348531323142382,2.625436476,34.872507386062885,null,null,37.497943862062883,528.79999999999995,70.911391568369467,8.0949077132841865,84.576201355003974,288.98066404028162,148.35494,0,521.91180539528557,74.755291716000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":74.552266642612921},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":51.932095523222131},611.60204853356038,528.79999999999995,1199.3612323240382,136.91338268539249,34.615772730000032,34.104521000000027,89.508927781310803,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},158.22922151131087,634.22221965295125]
[null,12,2021,84.387406647922887,264.10995922616661,150.82998000000001,0,499.32734587408947,572.25000000000011,872.56853800627243,99.608280594323332,2.8218343680000002,38.006445618481813,null,null,40.82827998648181,562,72.648185028034391,8.2931718068532412,87.209241015922885,302.1164048446484,150.82998000000001,0,540.15562586057126,84.111416724000009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":73.239769291210195},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":31.446563495794134},639.20199400684612,562,1211.7352309648793,138.32593960786295,99.865438420000103,29.914172970000028,102.57936661155128,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},232.35897800155141,680.99519980226216]
[null,13,2022,87.247428091841797,275.46857126191173,153.23802000000001,0,515.95401935375355,590.25,874.12794469081496,99.786295056029104,3.0153230639999999,41.068917043732164,null,null,44.084240107732164,594.4,74.165949035986728,8.466432538354649,90.262751155841798,316.53748830564388,153.23802000000001,0,560.03825946148572,93.071252471999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":56.33156206920021},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},668.04446335576051,594.4,1218.6676067041735,139.11730670138968,113.41283360000008,63.360608190000022,98.234501482985621,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},275.0079432729857,724.37602542496074]
[null,14,2023,88.040288168193158,279.43786123173038,155.74746000000002,0,523.22560939992354,596.58000000000004,877.04182071126002,100.11892930493836,3.2269853519999998,44.384281798391747,null,null,47.611267150391747,628.79999999999995,75.717664042039715,8.6435689545707444,91.267273520193157,323.82214303012211,155.74746000000002,0,570.83687655031531,102.38655062399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":89.539728187569395},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},688.15837859659007,628.79999999999995,1236.7972436134853,141.18689995587732,39.632344290000034,42.711015215000025,102.1317461462796,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},184.47510565127965,777.69810678415945]
[null,15,2024,88.999508238505385,287.65457379994803,158.36940000000001,0,535.02348203845338,609.93000000000006,877.18833642951381,100.13565484355181,3.4577136360000003,48.041345841341503,null,null,51.499059477341504,665.7,77.360762320216153,8.8311372511662274,92.457221874505379,335.69591964128955,158.36940000000001,0,586.52254151579484,112.18211008199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":117.35756445316508},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},713.63960302006967,665.7,1248.3057946120396,142.50066148539264,82.041771680000068,40.595240565000026,107.39727012499858,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},230.03428236999866,830.99716747323475]
[null,16,2025,87.947587010541056,294.22286246897056,161.08894000000004,0,543.25938947951158,620.70000000000005,875.23665132835754,99.912859740680091,3.6965203200000003,51.853306089575995,null,null,55.549826409575992,704.9,78.805258063254286,8.996034025485649,91.644107330541061,346.07616855854656,161.08894000000004,0,598.80921588908757,122.37776983800001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":149.71845837681329},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},736.12193714936245,704.9,1256.6894531510509,143.4577001313985,65.582681010000059,46.844871150000031,111.78391899029697,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},224.21147115029706,885.84039552617571]
[null,17,2026,89.512668982838363,300.85321453078075,163.85478000000001,0,554.22066351361912,631.71,877.33400375745055,100.15228353395554,3.9492237960000001,55.794185052863639,null,null,59.743408848863638,745.19999999999993,80.170972689294061,9.1519375216089109,93.461892778838362,356.64739958364441,163.85478000000001,0,613.96407236248274,132.65827326000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":189.79338195066862},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0.55544858840009326},761.55729704475755,745.2,1275.8926870733039,145.64985012252328,66.202368100000058,51.080768420000034,112.714134171458,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},229.99727069145808,950.79523040702611]
[null,{"$f":"B61","v":18},2027,89.797688115822936,307.72154799904729,164.36322000000001,0,561.88245611487025,643.25,873.50556722094097,99.715247399650792,4.0963730399999996,58.980645331687846,null,null,63.077018371687842,787.3,80.11814857219187,9.1459073712547792,93.894061155822939,366.70219333073516,164.36322000000001,0,624.95947448655807,145.58078436,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":226.92207750100479},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},785.47521026883294,787.3,1285.9104379141847,146.79342898563752,68.578551525000066,40.626209800000034,141.68077088915493,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},250.88553221415503,1012.3972877698377]
[null,19,2028,101.81483330385383,352.1314043364863,169.59026,0,623.53649764034014,707.97,880.73858728525238,100.54093462160415,4.4564735520000003,62.386157255515187,null,null,66.842630807515192,831.40000000000009,80.397679584689939,9.1778173041883502,106.27130685585384,414.51756159200147,169.59026,0,690.37912844785535,155.20129142399998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":199.50175997158431},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},860.5153712941302,831.4,1274.9785076566206,145.54549174162335,443.42104749662536,35.241772445000009,105.47801790412706,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},584.14083784575246,1060.0171312657144]
[null,20,2029,118.93664435375732,413.83509797022396,171.61430000000001,0,704.3860423239812,799.11,881.46318069349809,100.62365076409796,4.5937258920000001,62.772080292761927,null,null,67.365806184761922,877.3,76.787650956336535,8.7657135794904715,123.53037024575731,476.60717826298588,171.61430000000001,0,771.75184850874314,169.408209054,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":143.304949966164},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0.1729343724450893},956.0950089850179,877.3,1252.9659461743267,143.03264225734324,616.09558602460061,9.3337310000000002,155.76284099900104,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},781.19215802360156,1099.2270245787367]
[null,21,2030,131.73881435868009,459.45042728165095,176.04534000000001,0,767.23458164033104,868.11,883.79880618853724,100.89027467905676,4.804415316,63.880713314879245,null,null,68.685128630879248,919.6,74.690222520805065,8.5262811096809443,136.54322967468008,523.33114059653019,176.04534000000001,0,835.91971027121031,180.52287340199996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":125.10327976792468},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":14.582661840206418},1031.377535095485,919.6,1241.733528733366,141.75040282344361,455.70024177522544,14.522981,121.8597686481265,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},592.08299142335193,1141.8981530232033]
[null,22,2031,132.17360879682093,468.68169586330555,178.68290000000002,0,779.53820466012644,925.48000000000013,842.30691604370315,96.153757539235528,4.9880763360000007,65.808281164045354,null,null,70.79635750004536,967.40000000000009,73.182093755751026,8.3541202917524,137.16168513282093,534.48997702735096,178.68290000000002,0,850.3345621601718,184.80125827799998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":123.89495801367377},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":24.221985791138263},1050.0707718604465,967.40000000000009,1188.4884681444926,135.67219955987358,95.855845597675057,17.864857999999998,46.907668540689549,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},160.6283721383646,1149.7437440829822]
[null,23,2040,233.60755950632895,448.07312440710643,207.05193,0,888.73261391343533,1626.8000000000002,546.3072374683029,62.363839893641888,9.1981414560000001,51.073884432898055,null,null,60.272025888898057,1526.8899999999999,39.473718400476344,4.5061322374972992,242.80570096232896,499.1470088400045,207.05193,0,949.00463980233337,202.10028640199994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":15.145838786189383},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":141.19182578225355},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":153.05951193649108},1166.2507649905228,1526.9,756.03057098453405,86.304859701430829,6003.7733419928054,518.78092014499998,1801.8113044835511,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":2.2999999999999998},8326.6655666213555,1154.3830788362852]
[null,24,2050,264.89883636635432,324.84568472286719,454.51603999999998,0,1044.2605610892215,2024.9700000000003,515.69186757790067,58.868934655011493,14.821910568,93.094862217493471,null,null,107.91677278549346,2535.09,42.569207714545747,4.8594985975508846,279.72074693435434,417.94054694036066,454.51603999999998,0,1152.177333874715,218.55834839399998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":15.397528270513565},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":162.07360609290211},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":189.09552377065199},1386.1332105392285,2535.1000000000004,536.117428449165,61.200619685977742,3801.0396736491703,6363.3984312500015,1804.441019491994,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":2.7450000000000001},11971.624124391166,1359.1112928614784]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"SEwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":37.20534},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":8.2574499999999986},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":257.34203000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":302.80482000000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":1826.2445911488001},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":37.20534},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":8.4647500000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":247.68799000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":293.35808000000003},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":1766.6014562784003},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":38.063099999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":16.443530000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":286.40046199999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},340.90709199999992,1964.044870704,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":38.491980000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":20.186820000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":265.47284400000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},324.15164400000009,1818.9038712816,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":38.920859999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":18.72729},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":83.478438000000011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},148.15590800000001,731.21807007360007,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":11.113620000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":39.349739999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":21.018819999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":42.116480000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},113.59866,493.45846875360007,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":15.470049999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":96.993340000000018},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":2.2334199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":24.141249999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},138.83806000000001,2033.1380934480003,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":15.53773},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":97.635680000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":2.90625},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":25.547820000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},141.62748000000002,2039.0733154176,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":17.7895},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":98.278019999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":26.988829999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},143.05635000000001,2028.2289373872002,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":98.920360000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":28.496960000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},146.10545999999999,2031.1954942176001,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":99.562700000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":30.104100000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},148.35494,2034.4423556304,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":100.20504000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":31.936800000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},150.82998000000001,2038.5301307904001,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":100.84738},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":33.702500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},153.23802000000001,2042.3376013680002,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":101.48972000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":35.569600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},155.74746000000002,2046.3319416672,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":102.13206000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":37.549199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},158.36940000000001,2050.5365104032003,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":102.77440000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":39.626400000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},161.08894000000004,2054.9045901456002,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":103.41674},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":41.749899999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},163.85478000000001,2059.2960286032003,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":104.05908000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":41.616},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},164.36322000000001,2057.7309946848,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":104.70142},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":46.200700000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},169.59026,2068.3124926703999,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":105.34376},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":47.5824},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},171.61430000000001,2070.5315706144002,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":106.62844},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":50.728760000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},176.04534000000001,2076.8617824336002,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":106.62844},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":53.366320000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},178.68290000000002,2083.4722988352,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":16.757850000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":106.62844},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":83.665639999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},207.05193,2159.4114819504002,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":15.470990000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":5.7319800000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":377.50491},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":55.808160000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},454.51603999999998,1739.5003768176,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"SEwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOHFEXST","EPOHFEXDI","EPODSEXGT","EPGASEXCC","EPHYDEXMan","EPODSNCLoc","EPOHFNUnew","EPOHFNUrel","EPOHFNUIPP","EPOHFNCbel","EPOHFNUunk","EPCOANCSen","EPCOANUKay","EPCOANUSt","EPBIONCros","EPWNDNUSt","EPSOLNUzig","EPWNDNUtai","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPHYDNUROFel","EPHYDNUROGou","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVGMAwSEw;MAINWAPP",0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.2578085363995406},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":37.345461943057792}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5804900220603275},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.4311999999999999E-2},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":35.722455428718582}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5804900220603275},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.1050279999999999},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},37.773171428718577]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.1050279999999999},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},35.210941406658243]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":8.7084314736486483},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},51.106157085712297]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":11.193360518918922},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":6.8954021081081098},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},64.88607482152311]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8280000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":17.370398286486488},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":11.214968079729729},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":6.8954021081081098},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},78.283370280982581]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":17.465078967567571},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":11.761826041216214},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":6.8954021081081098},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},78.956808923550142]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":20.657921935135139},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":12.336214609459459},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":6.8954021081081098},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},82.724040459360964]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8280000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":12.948144914189188},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":6.8954021081081098},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},81.904061247627439]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":13.622644779729727},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":6.8954021081081098},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},81.95076487900397]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":14.401010116216215},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":8.5536785405405418},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},84.387406647922887]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8280000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":15.155599019594595},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":10.659091081081083},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},87.247428091841797]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.930851091891896},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":15.95023244189189},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":10.659091081081083},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},88.040288168193158]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":16.797424295270265},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":11.815659675675679},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},88.999508238505385]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.930851091891896},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":17.697174579729726},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},87.947587010541056]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":18.614444341216213},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":13.09369437837838},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},89.512668982838363]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8280000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":19.576764186486486},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":13.769679675675679},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},89.797688115822936]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":20.582882724324321},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":14.477351783783787},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":10.303374542084942},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},101.81483330385383]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":21.685358385810808},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":15.251918270270275},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":25.548143444015444},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},118.93664435375732]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":5.6000000000000006E-4},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":22.685219967567566},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":15.956069621621626},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":36.64574051583012},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},131.73881435868009]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":11.131693765491976},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":2.6120000000000001E-2},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":23.907829185810808},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":16.815134270270274},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":40.474049606177608},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},132.17360879682093]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.5551999999999999},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":2.6120000000000001E-2},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":37.997242889189181},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":26.726064540540545},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":40.474049606177608},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":90.898100501351365},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},233.60755950632895]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.31229399999999996},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":2.6120000000000001E-2},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":10.281708580392156},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":46.653115931756751},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":32.81521335135136},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":17.034703913513514},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":127.65356702027027},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},264.89883636635432]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"SEwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.4002312000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.47710814399999996},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":0.54111045599999996}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42765181200000002},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":0.48583573200000002}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.95130709199999997},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.064765736]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22982648400000003},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.053128952},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.2829554359999999]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.26373599999999997},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.0938576959999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.430323596]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.33454080000000003},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.2160439279999997},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6204054319999996]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.50133600000000011},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.373140512},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.953024804]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.59780160000000004},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.4138692560000001},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.1047651280000004]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10764025200000001},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.69949440000000007},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.4575071960000001},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.2646418480000001]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.80926560000000003},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.49823594},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.4325969680000004]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.93519360000000007},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5447830759999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.625436476]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16291497600000002},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0530432000000001},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.605876192},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8218343680000002]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1708928000000001},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.6640601119999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.0153230639999999]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.200734524},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3010976000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7251532279999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.2269853519999998]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22400809199999999},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4474592000000002},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7862463439999998},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.4577136360000003]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6018992000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8473394599999999},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.6965203200000003]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.27346442399999998},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7644176000000003},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.9113417719999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.9492237960000001]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.29964718800000001},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.943568},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.853157852},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.0963730399999996]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.32873914799999998},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0942064},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.0335280039999999},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.4564735520000003]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.36074030399999996},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.1878207999999999},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.0451647880000001},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.5937258920000001]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.39274146000000004},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2705056000000003},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.1411682559999998},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.804415316]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.41310583199999995},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.3232528000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.2517177040000003},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.9880763360000007]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.62256794400000004},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4615360000000002},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":2.5590000000000002},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.5550375120000002},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.1981414560000001]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.97167146400000004},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.3779007999999999},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":9.657},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8153383040000002},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},14.821910568]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"SEwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOHFEXST","EPOHFEXDI","EPODSEXGT","EPGASEXCC","EPHYDEXMan","EPODSNCLoc","EPOHFNUnew","EPOHFNUrel","EPOHFNUIPP","EPOHFNCbel","EPOHFNUunk","EPCOANCSen","EPCOANUKay","EPCOANUSt","EPBIONCros","EPWNDNUSt","EPSOLNUzig","EPWNDNUtai","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPHYDNUROFel","EPHYDNUROGou","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVGMAwSEw;MAINWAPP",0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":42.524999999999999},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},42.524999999999999,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":242.75},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":199.14300806400018},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":77.293154400000091},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},519.18616246400029,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":38.660442420600027},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":31.925978700000034},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},70.586421120600065,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":37.923870600000036},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":75.488963000000055},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},113.41283360000008,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":39.632344290000034},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},39.632344290000034,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":44.404182900000045},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":21.79818520000002},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},66.202368100000058,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":20.809519999999999},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":22.789439999999999},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":20.31272859000002},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":5.450657300000004},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":26.493499707675024},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},95.855845597675057,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":5.4452838473680396},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":10.698048443430004},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":34.013803999999993},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},34.013803999999993,16.143332290798043,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":23.240997010750451},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":15.891602204655252},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":16.080649200000018},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":104.8492929608183},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":10.080983},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},26.161632200000017,143.98189217622399,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":12.259187964684481},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.984044100081592},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":7.2394537799190628},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.2523389999999999},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":22.30268386500002},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":45.064026587012172},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":5.3691439999999995},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},28.924166865000018,80.546712431697301,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.098624028646395},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.656348794091333},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.2978534553458267},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.079364},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":24.835616190000021},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":57.181675204902056},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":37.445627999999999},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},63.360608190000022,98.234501482985621,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":16.824905185232346},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":18.000958182110814},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":9.1022372086701679},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":3.1204689999999995},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":27.150184215000028},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":58.203645570266275},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.440361999999999},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},42.711015215000025,102.1317461462796,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":23.14975565942056},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":23.765970933244347},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":12.277436234950459},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.816033},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":35.865937800000033},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":82.487608061539561},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.9442390000000001},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},40.626209800000034,141.68077088915493,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":19.562145725129149},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":26.45518970928331},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":35.985588964509965},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.9922629999999995},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":39.856844249204073},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":10.530718},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},14.522981,121.8597686481265,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":32.102357051909699},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":41.531622472451751},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":20.575289690296287},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.7704459999999997},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":19.31665312500002},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":56.024603999999997},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":86.234832734541655},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":10.779802},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":544.44833800000015},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},6363.3984312500015,1804.441019491994,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":16.251823010704662}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},20.352750312471258]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":64.886659576314003},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":69.385895427930279},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":28.167492099464681},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},243.71556834123496]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":68.614905639124444},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":72.583371360801792},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":28.167492099464681},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},250.64129033691691]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":68.614905639124444},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":87.784653951039417},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":41.762780404040484},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},279.43786123173038]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":68.614905639124444},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":100.82045787636814},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":50.142329777762129},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},300.85321453078075]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":68.614905639124444},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":115.38772603145483},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":57.215251002199317},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":91.341694059919362},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},413.83509797022396]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":2.1715566989142259},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":2.0895673594305526},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":10.233285384221041},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":4.9869486711296247},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":45.323690566944578},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":20.946495070877624},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":132.4632826988788},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":57.019992638355966},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},324.84568472286719]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.3261939200000004},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.1320000000000006E-2},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14331359473353969},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.33064493642095233},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.47395853115449205},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":1.3875139200000004}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.0694864800000006},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.7154270000000003},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14331359473353969},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.3629994486358168},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},5.5063130433693566,4.7849134800000011]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":6.6010103999999998},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.9063664999999999},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.4278934471329971},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":6.4606877906104074},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":16.412063670000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":8.9652890191167174},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},15.853870256860123,27.919440570000003]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":12.638787840000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.193966},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.8959513280000004},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0983963367792007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":17.430619273720389},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":40.862598552000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":13.166424681877055},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},31.695440292376645,66.591303719999999]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":16.902314880000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":15.953164500000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.2127961280000008},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.5897572330084795},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":24.855031136699768},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":56.002976963999991},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":14.624128674023915},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},41.068917043732164,93.071252471999998]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":21.756371040000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":21.307933500000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.942811584000002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.1752956343483705},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":33.437509166316147},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":72.370653713999999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":16.240501288911478},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},51.853306089575995,122.37776983800001]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":29.437909920000003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":30.294379500000005},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.650181952000002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.1733724548140936},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":41.623088384226719},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":95.025737681999985},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":17.975619453721119},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},62.772080292761927,169.408209054]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":31.861276320000005},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":33.10130250000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":18.403470528000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.5941002222104141},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":41.623088384226719},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":101.43520892999996},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":20.591092557608221},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},65.808281164045354,184.80125827799998]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,107.22,0,0,11.95,632.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,107.22,0,0,27.54,615.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,330.59,642.34,7.75,0,0,32.380000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,397.62,642.34,0,0,0,36.270000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,397.62,642.34,0,0,0,39.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,397.62,642.34,0,0,0,45.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,397.62,642.34,0,0,0,50.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,397.62,642.34,0,0,0,57.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEwSecElcOut",280,"MESSAGE","Int_V2","SEwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,22.49,220.68,7.0000000000000007E-2,41.92,18.829999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,2.35,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,0,0,0,0,0,9.14,0,0,0,0,0,0,0,0,0,99.07,0,89.62,39.17,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,3.03,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.1300000000000008,6.48,0,0,0,0,0,0,0,0,99.61,0,93.99,39.17,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.1300000000000008,6.48,0,0,0,0,0,0,0,0,125.09,0,108.86,39.17,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.1300000000000008,6.48,0,0,0,0,0,0,0,0,125.09,0,134.22999999999999,67.12,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.14,6.48,0,0,0,0,0,0,0,0,125.09,0,156.44,78.22,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0.28000000000000003,0,0,0,9.1300000000000008,6.48,0,0,0,0,0,0,0,0,125.09,0,181.28,90.64,187.33,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEwTerElcOut",313,"MESSAGE","Int_V2","SEwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,319.85000000000002,44.5,0,5.51,0.39,0,0,0,0,218.03,3.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,448.11,100.8,0,1.59,0.27,10.55,0,0,0,294.48,4.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,517.33000000000004,149.6,0,2.44,0.43,17.03,0,0,0,321.64999999999998,5.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,605.53,202.6,0,3.54,0.62,24.64,0,0,0,357.28,5.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,782.2,309.5,0,5.87,1.03,40.9,0,0,0,423.63,6.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,906.41,390.3,0,13.37,1.35,47.78,0,0,0,459.44,7.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,1864.06,1076,0,54.43,3.34,50.04,0,0,64.38,662.42,6.24,0,618.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOHFEXST","EPOHFEXDI","EPODSEXGT","EPGASEXCC","EPHYDEXMan","EPODSNCLoc","EPOHFNUnew","EPOHFNUrel","EPOHFNUIPP","EPOHFNCbel","EPOHFNUunk","EPCOANCSen","EPCOANUKay","EPCOANUSt","EPBIONCros","EPWNDNUSt","EPSOLNUzig","EPWNDNUtai","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPHYDNUROFel","EPHYDNUROGou","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVGMAwSEw;MAINWAPP",0,0,0,0,0,0,0]
["","",2011,0,0,20,275.5,48,49,67.650000000000006,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,275.5,48,49,67.650000000000006,150,0,0,0,30,0,0,0,0,30,0,0,0,0,0,0,0,0,15,0,0,0,0,0,0,0,0,0,127.6,0,261.14,156.79,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,239.5,48,49,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,0,0,0,0,250,0,344.89,156.79,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,239.5,30,49,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,0,0,0,0,250,0,403.69,242.37,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,239.5,30,49,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,0,0,0,0,250,0,424.87,242.37,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,239.5,0,0,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,0,0,0,0,250,0,495.84,297.7,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,221.5,0,0,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,0,0,0,0,250,0,577.62,346.8,364.13,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,67.650000000000006,0,0,0,0,0,0,25,0,0,0,0,0,0,51.2,96,0,32.799999999999997,0,15,35,0,0,0,0,817.89,0,0,0,250,0,1242.71,746.12,242.79,1545.54,0,0,0,0,0,0,0,0]
["","","Table",4.333333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,439.79,38.64,0,8.6999999999999993,5.08,0,0,0,0,324.8,36.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,478.38,72.599999999999994,0,8.25,6.49,11.47,0,0,0,338.86,93.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,535.79999999999995,91,0,8.1,6.03,15.13,0,0,0,376.35,104.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,663.2,150.80000000000001,0,10.73,9.2799999999999994,35.96,0,0,0,451.05,125.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,763.64,212.3,0,16.16,13.97,54.15,0,0,0,497.63,88.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,928.58,299.99,0,24.59,20.13,82.37,0,0,0,572.48,141.02000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1073.49,383.56,0,35.590000000000003,26.4,104.1,0,0,0,629.71,166.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1974.47,740.94,0,96.65,1.49,97.62,0,0,68.77,1100.78,11.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.375,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70.400000000000006,0,37.6,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.76,37.69,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.94,14.37,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.8,16.09,146.85,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.68,0,6.56,0,0,0,0,0,0,0,0,0,0,0,0,0,11.66,3.91,10.91,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11.28,0,74.36,43.6,0,115.84,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,39.840000000000003,0.8,0,0,1.4,0,0,0,0,0,3.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,18.64,10.79,0,0,2.78,0,0,0,0,12.48,12.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,32.380000000000003,17.53,0,1.37,1.7,5.23,0,0,0,18.809999999999999,7.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,38.229999999999997,22.91,0,2.08,3.08,6.48,0,0,0,19.52,7.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,46.1,21.42,0,2.15,4.51,6.69,0,0,0,23.92,17.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,48.68,23.25,0,2.4,1.94,7.53,0,0,0,24.63,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,63.43,28.28,0,2.9,4.07,9.1999999999999993,0,0,0,33.9,2.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,87.96,49.42,0,4.8600000000000003,8.34,6.25,0,0,19.079999999999998,35.44,15.58,0,273.29000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEwFinaleElc",478,"MESSAGE","Int_V2","SEwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,44.5,0,5.9,221.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,79.599999999999994,0,9.4,265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,100.8,0,12.4,299.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,185.7,0,25.9,350.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,240.8,0,35.6,389.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,309.5,0,47.8,430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,390.3,0,62.5,466.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1872.29,0,-3410.41,-2484.2399999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1642.4,0,-4302.57,-2367.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1415.42,0,-1238.42,-2080.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1409.72,0,-1357.83,-2057.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1187.8399999999999,0,-1719.75,-1793.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1186.77,0,-1750.35,-1781.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1193.27,0,-1758.54,-1774.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1246.68,0,-1777.16,-1821.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1105.8800000000001,0,-1697.47,-1651.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1158.08,0,-1707.99,-1706.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1182.93,0,-1719.64,-1735.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1146.51,0,-1722.55,-1698.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1187.5999999999999,0,-1738.14,-1744.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1148.57,0,-1742.27,-1705.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1155.3499999999999,0,-1754.24,-1716.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1205.18,0,-1777.97,-1776.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1231.71,0,-1884.94,-1824.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1218.71,0,-2100.04,-1808.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1170.3599999999999,0,-2106.5100000000002,-1757.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1235.75,0,-2271.7600000000002,-1869.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1169.2,0,-2382.21,-1788.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1227.21,0,-2327.04,-1795.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.541666666666667,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwPrimaire",544,"MESSAGE","Int_V2","SIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawSIw","index":24,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"SIw",{"$f":"C1&\"Primaire\"","v":"SIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":3579}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"SIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"H","H","B","S","B","H","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"SIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"SIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"SIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"SIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"SIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"SIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"SIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":8.2213764407139429},{"$f":"BA189","v":0},{"$f":"N44","v":0.42356999999999989},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":8.6449464407139427},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":18.38},{"$f":"H16/I16*1000","v":470.34529057203173},{"$f":"J16/8.76","v":53.692384768496773},{"$f":"P102","v":5.8183920000000004E-3},{"$f":"Y218","v":7.1656797366769845E-3},null,null,{"$f":"SUM(L16:O16)","v":1.2984071736676985E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":13.1},{"$f":"P16/(Q16+eps)*1000","v":0.9911505134935481},{"$f":"R16/8.76","v":0.11314503578693472},{"$f":"L16+D16","v":8.227194832713943},{"$f":"M16+E16","v":7.1656797366769845E-3},0.42356999999999989,0,8.6579305124506192,{"$f":"Z218","v":0.24966000000000005},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":8.9075905124506196},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":13.1},{"$f":"AL16/AD16*1000","v":679.9687414084442},{"$f":"AE16/8.76","v":77.622002443886331},{"$f":"BA131","v":0},{"$f":"Y160","v":4.8432999999999997E-2},{"$f":"Z160","v":2.7372405398968027},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":2.7856735398968029},{"$f":"AC16+AA16-AB16","v":8.9075905124506196}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":8.2213764407139429},{"$f":"BA190","v":0},{"$f":"N45","v":73.72972},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":81.95109644071394},30.89,{"$f":"H17/I17*1000","v":2652.9976186699232},{"$f":"J17/8.76","v":302.85360943720588},{"$f":"P103","v":14.417975375999999},{"$f":"Y219","v":3.4893587500018119},null,null,{"$f":"SUM(L17:O17)","v":17.90733412600181},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":53.999999999999993},331.61729856825258,{"$f":"R17/8.76","v":37.855856000942076},{"$f":"L17+D17","v":22.63935181671394},3.4893587500018119,73.72972,0,99.858430566715754,{"$f":"Z219","v":0.97634142000000002},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":100.83477198671575},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":54},{"$f":"AL17/AD17*1000","v":1867.310592346588},{"$f":"AE17/8.76","v":213.16330962860593},{"$f":"BA132","v":0},{"$f":"Y161","v":30.561762999999999},7.967242819890151,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},38.529005819890152,{"$f":"AC17+AA17-AB17","v":100.83477198671575}]
[null,3,2012,8.2213764407139429,0,92.496258000000012,0,100.71763444071395,34.9,2885.8921043184514,329.43973793589629,15.689294027999999,4.3964030908318215,null,null,20.085697118831821,59.7,336.4438377800231,38.40683079680629,23.910670468713942,4.3964030908318215,92.496258000000012,0,120.80333155954577,1.8159155879999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},122.61924714754576,59.7,2053.9237378148368,234.46618011584897,0,6.3763440000000005,9.2049845746203953,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},15.581328574620397,122.61924714754576]
[null,4,2013,9.579291154227457,3.8510500041641174,171.011582,0,184.44192315839157,43.269999999999996,4262.5820004250427,486.59611876998207,30.529494777189189,9.0198413646409552,null,null,39.549336141830146,98.300000000000026,402.3330227650743,45.928427256287023,40.108785931416648,12.870891368805072,171.011582,0,223.99125930022171,3.6544052579999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},227.64566455822171,98.3,2315.8256821792647,264.36366234923116,38.451748500000029,40.667902000000005,20.156967303154264,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},99.276617803154295,227.64566455822171]
[null,5,2014,29.09762808056556,21.482375974783466,150.46750599999999,0,201.04751005534899,150.39000000000001,1336.8409472395037,152.6074140684365,1.9870467421621623,11.87098158450164,null,null,13.858028326663803,139.30000000000001,99.483333278312756,11.356544894784561,31.08467482272772,33.353357559285108,150.46750599999999,0,214.90553838201279,19.620690923999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},234.52622930601279,139.29999999999998,1683.605379081212,192.1923948722845,176.65650112000014,28.489807360000015,175.05232875329813,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},380.19863723329831,234.52622930601279]
[null,6,2015,14.380888140342986,44.724440843617913,83.048850000000002,0,142.15417898396089,159.46,891.47233778979603,101.7662486061411,2.0275262814594592,12.456691684869732,null,null,14.48421796632919,149.1,97.144319016483877,11.089534134301813,16.408414421802444,57.181132528487645,83.048850000000002,0,156.63839695029009,24.178878521999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":2.1821980031462016},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},195.8663811415534,149.1,1328.2936227008693,151.63169208914033,244.56796709666691,5.838448600000004,49.975390057279611,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":164.13},464.51180575394653,198.0485791446996]
[null,7,2016,16.469960243045687,52.582779342892266,83.340820000000008,0,152.39355958593796,171.33999999999997,889.4219656001984,101.53218785390393,2.3106046340000002,15.991836600254789,null,null,18.30244123425479,235.98999999999998,77.556003362342594,8.8534250413633107,18.780564877045688,68.574615943147052,83.340820000000008,0,170.69600082019275,38.358028703999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":105.65721580007261},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},224.10313519345607,236,1397.289622853935,159.50794781437614,79.135414424000075,35.383007985000027,155.45840222484787,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},269.97682463384797,329.76035099352868]
[null,8,2017,18.384496911272858,93.131189304878788,85.416949999999986,0,196.93263621615165,271.97000000000003,724.09690854194071,82.65946444542702,2.4397205780000006,18.939158318945971,null,null,21.37887889694597,318.39999999999998,67.144720151615957,7.6649223917369813,20.824217489272858,112.07034762382476,85.416949999999986,0,218.31151511309761,49.71284407200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":82.440622559449437},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},283.07346485436096,318.40000000000003,1147.9713800684999,131.04696119503424,436.04780511000007,29.294823250000025,124.49275393868794,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},589.83538229868805,365.51408741381039]
[null,9,2018,23.2831688118134,123.68999622332996,100.97822000000001,0,247.95138503514335,373.96,663.04253138074489,75.689786687299645,2.5872726620000002,22.128349657085863,null,null,24.715622319085863,397.40000000000003,62.19331232628064,7.0996931879315799,25.870441473813401,145.81834588041582,100.97822000000001,0,272.66700735422921,59.82544939200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":55.24218539486079},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},347.54156241549254,397.4,1013.5474278066263,115.70176116513998,322.48875772800005,32.246440600000028,110.87332069967186,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},465.60851902767195,402.7837478103533]
[null,10,2019,27.420906433435022,138.73425288229987,102.83047999999999,0,268.98563931573489,397.48,676.72748142229761,77.251995596152696,3.070737417891892,26.757829362382651,null,null,29.828566780274542,521.29999999999995,57.219579473819969,6.5319154650479421,30.491643851326913,165.49208224468254,102.83047999999999,0,298.81420609600946,76.192215978000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":176.01561065188821},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},390.05552774327282,521.29999999999995,1085.8836339826607,123.95931894779233,150.96408027800013,45.804147400000033,179.44315070987579,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},376.21137838787593,566.07113839516103]
[null,11,2020,28.169618157759345,148.55348208226314,137.94721999999999,0,314.67032024002248,424.3,741.62224897483497,84.660074083885277,10.475113745567567,31.756955601135139,null,null,42.232069346702708,644.5100000000001,65.525855837841831,7.4801205294339992,38.644731903326914,180.31043768339828,137.94721999999999,0,356.90238958672518,87.330550721999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":267.67013137762268},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},459.2820459779885,644.5,1127.9320052065341,128.75936132494681,106.01197554000001,48.921650000000028,122.11928786436704,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},277.05291340436708,726.95217735561118]
[null,12,2021,28.941090373975562,150.74479045918105,136.77699999999999,0,316.46288083315659,428.70000000000005,738.19193103138923,84.268485277555854,10.044017705567567,34.490161537288742,null,null,44.534179242856311,650.39,68.473038088180303,7.8165568593813131,38.985108079543132,185.23495199646979,136.77699999999999,0,360.99706007601287,89.159356650000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":265.35297041781456},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},465.2055223952762,650.4,1123.2449151492785,128.22430538233775,22.723004304000025,35.991957265000039,20.050795985440971,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},78.765757554441038,730.55849281309077]
[null,13,2022,29.018310373975567,168.69405583306144,106.17422000000001,0,303.886586207037,467.30999999999995,650.28907193733721,74.233912321613843,3.862863641567567,34.570979603987581,null,null,38.433843245555146,656.4,58.552472950898263,6.6840722546687514,32.881174015543131,203.26503543704902,106.17422000000001,0,342.32042945259212,99.678877110000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":241.07740664251227},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},457.04841223185542,656.4,1063.5676704362702,121.41183452468839,195.76,8.6084977000000062,115.33468662735665,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},319.70318432735667,698.12581887436772]
[null,14,2023,27.360322091622621,168.69405583306144,51.109140000000004,0,247.16351792468404,401.93999999999994,614.92640176315888,70.19707782684462,3.9464021815675681,35.256704798847622,null,null,39.203106980415193,662.21,59.200415245651961,6.7580382700515935,31.306724273190188,203.95076063190908,51.109140000000004,0,286.36662490509923,103.46982930600001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":320.68977185907369},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},404.88555988036256,662.2,1095.7042158553854,125.08038993782939,0,16.741823890000013,41.563518528006121,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},58.305342418006134,725.57533173943625]
[null,15,2024,27.360322091622621,168.69405583306144,51.987279999999998,0,248.04165792468405,401.93999999999994,617.11115570653351,70.446478961933053,4.0850801215675681,37.198445282522442,null,null,41.283525404090014,668.11000000000013,61.791509487168419,7.0538252839233353,31.445402213190189,205.89250111558388,51.987279999999998,0,289.32518332877407,105.30659106600001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":325.114773911707},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},409.68088006403741,668.1,1099.8288489383992,125.55123846328759,0,19.658294535000017,20.138022717312346,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},39.796317252312363,734.79565397574447]
[null,16,2025,29.776680794325326,195.83937125067837,52.892420000000001,0,278.50847204500371,463.21,601.25746863194604,68.636697332413931,4.2246118015675682,39.300977016565838,null,null,43.525588818133407,674,64.57802495176206,7.3719206565938427,34.001292595892892,235.14034826724421,52.892420000000001,0,322.03406086313714,107.10742543800001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":257.552948358386},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},444.19059197040048,674,1041.1625227430065,118.8541692629003,288.71741180000004,21.303460200000021,19.744119397092039,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},329.7649913970921,701.74354032878648]
[null,17,2026,30.154068740271271,271.90459394166504,53.700559999999996,0,355.75922268193631,633.63000000000011,561.46208778299047,64.093845637327675,4.3632816415675677,42.483892974642615,null,null,46.847174616210182,679.8,68.913172426479932,7.8668005053059282,34.517350381838838,314.38848691630767,53.700559999999996,0,402.60639729814648,108.30501467400001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":61.858835651006309},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},525.96051764140987,679.8,864.69454735571674,98.709423214122921,829.47470759999987,32.753426035000032,13.130216321890725,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},875.35834995689072,587.81935329241617]
[null,{"$f":"B61","v":18},2027,30.196317821352352,272.0495649892045,54.057100000000005,0,356.30298281055684,633.87000000000012,562.1073450558581,64.167505143362803,4.4880353575675676,44.89426084148041,null,null,49.382296199047978,685.69999999999993,72.017348983998559,8.2211585598171872,34.68435317891992,316.94382583068489,54.057100000000005,0,405.68527900960481,110.30746876799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":65.040341931626031},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},531.04185344686812,685.7,869.30464544041718,99.235690118769085,1.4474988000000013,27.759562050000032,21.954652428819685,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},51.161713278819718,596.08219537849413]
[null,19,2028,30.240327280811808,272.19083681321592,54.702040000000004,0,357.13320409402775,634.12000000000012,563.19498532458795,64.291664991391315,4.6058157295675679,46.804162668551307,null,null,51.409978398118874,691.30000000000007,74.367103135216553,8.4893953350703821,34.846143010379379,318.99499948176725,54.702040000000004,0,408.54318249214663,112.23804399600002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":68.141584740366284},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},535.83033215741,691.3,873.67556328334479,99.734653342847579,1.4105630000000013,21.196328670000018,21.16658166867785,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},43.773473338677867,603.97191689777628]
[null,20,2029,30.300180145676674,272.38520480062778,55.497780000000006,0,358.18316494630449,634.46000000000015,564.54806441115966,64.446126074333293,4.6864531735675685,46.920860881405765,null,null,51.607314054973337,696.99,74.043119778236289,8.4524109335886184,34.986633319244241,319.30606568203353,55.497780000000006,0,409.79047900127784,115.142790792,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":72.424915180003396},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0.10376062346705359},539.9823754625412,696.99999999999989,878.4842611464527,100.28359145507451,1.9407146000000017,2.4977589999999998,31.847275046649628,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},36.28574864664963,612.30353001907747]
[null,21,2030,30.301940524055055,272.38939328056438,56.179740000000002,0,358.87107380461941,634.47000000000014,565.62339244506336,64.568880416103127,4.7494502215675674,47.806156273094182,null,null,52.555606494661745,699.4000000000002,75.143846860037598,8.5780647100499543,35.051390745622626,320.19554955365857,56.179740000000002,0,411.42668029928114,115.77262690799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":72.786101207184146},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0.17346544615630158},542.24841287654442,699.4,879.12646359389805,100.35690223674635,4.1820900000000029E-2,12.031295540000007,6.9054432035822524,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},18.978559643582258,614.86104863757225]
[null,22,2031,30.255181669146562,272.72028319555517,49.884650000000001,0,352.86011486470176,635.34000000000015,555.38784723880383,63.400439182511853,3.1156859041621621,45.168489743223127,null,null,48.28417564738529,703.70000000000016,68.614715996446108,7.8327301365806061,33.370867573308722,317.88877293877829,49.884650000000001,0,401.14429051208703,116.61507829799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":80.177768816658329},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0.52149946504053979},532.80847447935037,703.7,870.34921675567455,99.354933419597558,3.3038511000000024,1.335367,9.2365300712986116,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},13.875748171298614,612.46474383096825]
[null,23,2040,60.249140491447221,265.10721265477264,36.839329999999997,0,362.19568314621989,781.03,463.74106391075878,52.938477615383427,2.3793206759999999,40.058996185265435,null,null,42.438316861265434,749.49999999999989,56.622170594662066,6.4637181044134779,62.62846116744722,305.16620884003805,36.839329999999997,0,404.63400000748533,117.80505947399998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":15.231631471523029},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":75.109858119205256},537.48816515074861,749.5,637.2380767219031,72.744072685148751,1234.4445497677509,521.52362638500006,123.94462392166182,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},1879.9128000744126,477.60993850306636]
[null,24,2050,54.698750641632699,203.53674370029901,22.47118,0,280.70667434193172,736.17000000000007,381.30686436819173,43.528180863948826,4.9590321120000009,32.064524294192154,null,null,37.023556406192156,819,45.205807577216234,5.1604803170338167,59.657782753632702,235.60126799449117,22.47118,0,317.73023074812386,119.09582663999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":37.403382943703463},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":52.660025986529888},451.87516305738717,819,533.11174604952475,60.857505256795065,292.44014700000014,838.5312836500002,141.51807315320463,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},1272.489503803205,436.61852001456072]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"SIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":8.9829999999999993E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0.33373999999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":0.42356999999999989},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":2.3897507760000001},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":59.964980000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":13.76474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":73.72972},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":288.74531894399996},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":78.176870000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":14.319387999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},92.496258000000012,340.01769880799998,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":156.41487000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":14.596712000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},171.011582,584.4900120911999,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0.34638999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":123.73581},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":11.51127},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":14.874036},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},150.46750599999999,725.3740685616001,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0.71768999999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":71.205339999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":11.125819999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},83.048850000000002,377.5658416224,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":1.1138999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":71.98142},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":10.2455},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},83.340820000000008,374.29562149440005,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":1.5345499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":72.757499999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":11.1249},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},85.416949999999986,376.35118843200001,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":15.664630000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":73.533580000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":11.780010000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},100.97822000000001,377.68263519840002,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":16.135100000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":74.309660000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":12.385719999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},102.83047999999999,378.82721224320005,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":16.630479999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":75.085740000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":46.231000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},137.94721999999999,473.52344366400001,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":76.249859999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":43.352400000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},136.77699999999999,463.96972914720004,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":77.413980000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":11.5855},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},106.17422000000001,375.25332881760005,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":23.4252},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":10.5092},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},51.109140000000004,130.92114997440001,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":23.77224},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":11.040299999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},51.987279999999998,132.0190095888,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":24.119280000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":11.5984},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},52.892420000000001,133.1635866336,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":24.46632},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":12.0595},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},53.700559999999996,134.02785909599999,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":24.813359999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":12.069000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},54.057100000000005,133.70083708319999,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":25.160400000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":12.366899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},54.702040000000004,134.1212939568,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":25.507440000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":12.8156},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},55.497780000000006,134.9154902736,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":25.854480000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":13.150519999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},56.179740000000002,135.33594714719999,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":25.841069999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":6.8688400000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},49.884650000000001,119.5390731024,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":16.360229999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":12.864660000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":7.6144399999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},36.839329999999997,70.024670318399998,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":12.45218},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":10.019},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},22.47118,25.110618839999994,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"SIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOHFEXDI","EPODSEXDI","EPHYDEXROGom","EPHYDEXDABum","EPBIONUEne","EPSOLNUNaa","EPBIONUAdd","EPHYDNUROGom","EPHYDNUDABu2","EPHYDNUDABu3","EPHYDNUDABu4","EPHYDNUDABe1","EPHYDNUDABe2","EPHYDNUDABe3","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCCLSGGUwSIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":8.2213764407139429}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":8.2213764407139429}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.2213764407139429]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.63439919999999994},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.72351551351351373},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.579291154227457]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":17.847396072284052},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.49093686486486487},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":2.5155807027027031},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.09762808056556]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.3587717647058826},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.0169406486486487},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":2.6933789189189197},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.380888140342986]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.3587717647058826},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":4.2196269729729741},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.469960243045687]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.3587717647058826},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":2.1759023189189191},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":5.6578561081081098},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},18.384496911272858]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.3587717647058826},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":2.8071068594594601},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":5.6578561081081098},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},23.2831688118134]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.3587717647058826},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":3.4733783189189196},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":9.1293222702702739},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},27.420906433435022]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.3587717647058826},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.1764700432432438},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":9.1293222702702739},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.169618157759345]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.3587717647058826},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":9.1293222702702739},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.941090373975562]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.3587717647058826},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":9.1293222702702739},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.018310373975567]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.70078348235294119},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":9.1293222702702739},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},27.360322091622621]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.70078348235294119},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":9.1293222702702739},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},27.360322091622621]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.70078348235294119},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.449500972972977},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.776680794325326]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.70078348235294119},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.486468918918922},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.154068740271271]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.70078348235294119},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.528718000000003},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.196317821352352]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.70078348235294119},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.572727459459461},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.240327280811808]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.70078348235294119},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.632580324324326},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.300180145676674]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.70078348235294119},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.634340702702707},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.301940524055055]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.0021982837633936},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":1.7870399999999998E-2},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.2217071436142026E-2},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.70078348235294119},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.794535135135138},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.255181669146562]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.35026492549019611},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":3.7924872810810815},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.773410594594598},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":32.553342653281852},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},60.249140491447221]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":7.7147221621621645E-2},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.843825729729733},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":32.553342653281852},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},54.698750641632699]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"SIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":5.8183920000000004E-3}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":14.29869834},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":14.417975375999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":15.389646839999999},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26764603199999998},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},15.689294027999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":29.605917959999999},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15418738800000001},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.55274724000000008},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},30.529494777189189]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.06185654},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":6.7953599999999989E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38983226399999998},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.44994916216216224},1.9870467421621623]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.05700788},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.6940800000000008E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.33746673599999999},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.50410970945945943},2.0275262814594592]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0667052000000001},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.17059679999999999},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27928281599999999},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.77074625000000008},2.3106046340000002]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0667052000000001},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.25898400000000005},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.77074625000000008},2.4397205780000006]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.07640252},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.37065599999999999},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31710236400000003},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.77074625000000008},2.5872726620000002]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0521592200000001},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.53555039999999998},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31710236400000003},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.0873771418918918},3.070737417891892]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":7.8160399200000006},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13673221199999999},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.80784},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.293828796},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},10.475113745567567]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":7.3214765999999996},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.142550604},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.92949120000000007},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22982648400000003},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},10.044017705567567]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1345864399999999},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15709658400000001},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0050479999999999},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},3.862863641567567]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.2170136599999999},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0934352000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},3.9464021815675681]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.2461056199999998},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18909774000000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1884752000000001},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},4.0850801215675681]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.27034892},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.20364372},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2892176},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},4.2246118015675682]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.2751975799999999},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21818970000000001},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4084928000000003},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},4.3632816415675677]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.2994408800000001},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.52064},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},4.4880353575675676]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.31398686},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.25019085600000002},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6180559999999999},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},4.6058157295675679]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.3188355200000001},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26473683600000003},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6822080000000001},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},4.6864531735675685]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.3236841799999999},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.27346442399999998},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7316288},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.4206728175675678},4.7494502215675674]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.28219201199999999},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7610912000000003},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.91239691216216212},3.1156859041621621]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38110467600000003},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.998216},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.3793206759999999]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.50038171200000003},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.9611504000000002},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":2.4975000000000001},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.9590321120000009]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"SIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOHFEXDI","EPODSEXDI","EPHYDEXROGom","EPHYDEXDABum","EPBIONUEne","EPSOLNUNaa","EPBIONUAdd","EPHYDNUROGom","EPHYDNUDABu2","EPHYDNUDABu3","EPHYDNUDABu4","EPHYDNUDABe1","EPHYDNUDABe2","EPHYDNUDABe3","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCCLSGGUwSIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},0,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":18.103909824000016},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":61.031504600000055},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},79.135414424000075,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":20.235493278000014},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":130.72858700000012},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},150.96408027800013,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":195.76},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},195.76,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":828.22739999999988},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":1.2473076000000012},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},829.47470759999987,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":3.3038511000000024},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},3.3038511000000024,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.73723011874553879},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.88265800000000016},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.33903100000000003},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":8.4677544558748572},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":5.154655},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},6.3763440000000005,9.2049845746203953,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":7.2153660631679717},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":2.8788471171607974},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":3.6467046000000036},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":39.881176876950839},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":2.1917440000000004},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},5.838448600000004,49.975390057279611,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":28.759273939182403},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":71.482796590585707},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.4554872469900917},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.93406500000000003},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":30.70350360000003},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":8.1757629229136572},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.60887199999999997},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},32.246440600000028,110.87332069967186,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":23.30304112965478},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":51.229617683542266},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":13.208827949326011},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.231582},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":7.3769157000000067},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":27.59319986483359},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},8.6084977000000062,115.33468662735665,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.0839472537991339},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.058879893065342},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":9.1022372086701679},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.5636939999999997},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":15.178129890000015},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":30.318454172471476},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},16.741823890000013,41.563518528006121,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.5948988212465369},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.1513217884916815},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":3.5138869224168552},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.6398030000000001},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":26.119759050000031},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":15.69454489666461},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},27.759562050000032,21.954652428819685,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.43430883233029266},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.058879893065342},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.4876146238094776},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.6047989999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.4264965400000076},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.92463985437713969},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},12.031295540000007,6.9054432035822524,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.6642422482572559},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":6.4774060136117946},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.9682509999999995},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":16.596868365000017},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":19.702573000000001},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":6.0101590534514093},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":44.585436000000001},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},838.5312836500002,141.51807315320463,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},0]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0.62829953250690851},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.3926707216236878},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":13.690256592999956},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":8.7112562236109472},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":23.366825922771955},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},123.68999622332996]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0.62829953250690851},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.3926707216236878},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":13.690256592999956},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":10.662679782657737},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":36.459659022695071},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},138.73425288229987]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0.62829953250690851},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.3926707216236878},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":13.690256592999956},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":14.865286921900928},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":36.459659022695071},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},168.69405583306144]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":19.183277368334679},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":75.94030135124126},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0.62829953250690851},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.3926707216236878},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":13.690256592999956},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":14.865286921900928},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":44.546618411722775},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},271.90459394166504]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":19.183277368334679},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":75.94030135124126},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0.62829953250690851},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.3926707216236878},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":13.690256592999956},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":14.865286921900928},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":45.027229270685474},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},272.38520480062778]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":25.101130214586821},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.11120277565012869},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":19.183277368334679},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":75.94030135124126},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":2.1913083769178976},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":4.2262597634204582},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":10.797011117961087},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},203.53674370029901]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.24966000000000005},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.1656797366769845E-3},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":7.1656797366769845E-3},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0.24966000000000005}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.42808368000000002},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.61549949999999998},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":2.7902671612823662},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":8.1893482704879839E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0.7723324079999998},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.5242424468445759},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},4.3964030908318215,1.8159155879999997]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.2961208000000006},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":8.3157584999999994},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3674133369664077},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.26257574400000006},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.18118933048454663},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":2.132435132449253},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":10.304423478},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.4342837734025533},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":2.3413701115669721},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.456691684869732,24.178878521999998]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":18.468848160000004},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":38.346462000000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3674133369664077},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.7530792320000004},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.68892892325480148},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":13.137044775750969},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":17.623826586},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.7925677602364027},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":4.771874566174068},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},26.757829362382651,76.192215978000007]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":23.022979440000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":48.9847155},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3674133369664077},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.4253829120000008},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.3891182003815241},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":20.452037225452329},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":21.245799257999998},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.2683253133918264},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0940855277954951},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},34.570979603987581,99.678877110000002]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":23.303930160000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.282883999999996},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3674133369664077},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":8.5298502720000027},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.7914199341692461},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":25.689774230800847},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":25.990761006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.35828398683384927},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0940855277954951},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},39.300977016565838,107.10742543800001]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":23.995321920000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.686062999999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3674133369664077},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":11.047488288000002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.3329405885552639},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":33.126421428088598},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":30.413917584000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0940855277954951},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},46.920860881405765,115.142790792]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":24.346510320000007},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.812535499999989},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":2.6713977006681193},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":11.653729344000002},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.463970160883072},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":33.939036353876439},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":30.802303134000002},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0940855277954951},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},45.168489743223127,116.61507829799999]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0.13,0.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,213.39,33.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,32.65,0,194.02,0,0,14.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,353.84,0,194.02,0,0,55.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,365.42,0,194.02,0,0,13.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,365.42,0,57.84,0,0,13.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,365.42,0,57.84,0,0,13.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,365.42,0,57.81,0,0,7.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwSecElcOut",280,"MESSAGE","Int_V2","SIwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.31,0,0.16,17.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0.16,17.91,0,0,0,0,27.06,0,0,0,0,0,0,0.15,0,0.08,93,0,0,0,9.01,0,0,23.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0.16,17.91,0,0,0,0,27.06,36.17,52.89,0,0,0,0,0.15,0,0.08,93,0,0,0,12.41,0,0,32.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,0,0,0,0.15,0,0.08,93,0,0,0,23.82,0,0,51.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,38.61,0,0,0.15,0,0.08,27.63,0,0,0,28.22,0,0,51.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,38.61,48.09,170.21,0.15,0,0.08,27.63,0,0,0,28.22,0,0,65.489999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,38.61,48.09,170.21,0.15,0,0.08,27.63,0,0,0,28.22,0,0,66.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwTerElcOut",313,"MESSAGE","Int_V2","SIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,33.14,5.46,31.74,0.49,0.11,0,0,0,0,20.98,0.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,239.69,169.1,2.2000000000000002,0.22,0.08,3.59,0,0,0,56.14,0.96,3.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,518.64,437.33,2.17,0.96,0.27,11.27,0,0,0,62.99,1.0900000000000001,5.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,641.70000000000005,558.55999999999995,2.34,3.51,0.54,21.15,0,0,0,62.98,0.5,6.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,654.94000000000005,563.91999999999996,2.68,4.59,0.81,32,0,0,0,74.84,0.04,6.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,660.89,567.27,2.73,6.22,0.94,36.44,0,0,0,78.98,0,6.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,672.76,570,0,24.26,1.72,41.27,0,0,16.649999999999999,66.64,0,0,98.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOHFEXDI","EPODSEXDI","EPHYDEXROGom","EPHYDEXDABum","EPBIONUEne","EPSOLNUNaa","EPBIONUAdd","EPHYDNUROGom","EPHYDNUDABu2","EPHYDNUDABu3","EPHYDNUDABu4","EPHYDNUDABe1","EPHYDNUDABe2","EPHYDNUDABe3","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCCLSGGUwSIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,16,5,6,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,16,5,6,50,0,0,0,0,40,0,0,0,0,0,0,5.33,0,120.32,109.42,0,0,0,11.6,0,0,61.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,16,0,6,50,100,0,15,0,40,90,95,0,0,0,0,5.33,0,120.32,109.42,0,0,0,39.6,0,0,207.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,0,0,5.33,0,120.32,109.42,0,0,0,56.4,0,0,207.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,0,0,5.33,0,120.32,109.42,0,0,0,56.4,0,0,207.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,85.5,323.39999999999998,5.33,0,120.32,109.42,0,0,0,56.4,0,0,261.16000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,85.5,323.39999999999998,5.33,0,120.32,109.42,0,0,0,56.4,0,0,264.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,6,50,100,0,3,0,40,90,95,34.799999999999997,80,85.5,323.39999999999998,0,0,0,0,0,0,0,0.88,0,0,269.27999999999997,463.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.708333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,33.450000000000003,8.0299999999999994,38.33,0.57999999999999996,0.31,0,0,0,0,22.04,7.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,160.78,108.49,76.31,0.55000000000000004,1.77,4.16,0,0,0,50.95,24.03,10.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,180.16,108.49,76.31,1.22,1.77,4.99,0,0,0,66.959999999999994,23.98,12.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,440.77,363.9,76.31,1.83,4.4800000000000004,24.06,0,0,0,97.85,27.12,18.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,646.5,578.12,76.31,14,11.81,48.13,0,0,0,102.63,12.39,34.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,717.23,642.96,76.31,22.52,17.2,63.46,0,0,0,133.84,3.5,34.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,728.67,646.85,76.31,24.84,19.2,83.21,0,0,0,148.51,0,34.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,817.76,651.65,0,58.27,0.96,77.44,0,0,0,153.6,0,0,211.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.75,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.33,0,0,0,0,0,0,0,0,0,16.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4,0,0,34.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.5,0,0,0,0,0,0,0,0,0,0,0,52.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.559999999999999,48.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,7.5,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,7.56,0,36.64,0,0.97,0,0,0,0,7.15,8.89,5.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,84.96,85.17,0,0.06,1.02,6.25,0,0,0,8.9,2.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,64.97,71.86,0,8.98,4.5,8,0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,2.97,1.26,0,2.15,2.2599999999999998,3.74,0,0,0,12.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,2.8,1.37,0,1.68,1.29,4.67,0,0,0,4.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,4.37,1.37,0,0.83,2.37,6.7,0,0,0,6.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,4.5599999999999996,0,0,1.53,4.29,5.37,0,0,6.71,2.4700000000000002,0,0,22.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwFinaleElc",478,"MESSAGE","Int_V2","SIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,37.200000000000003,0,0.6,21.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,96.8,0,2.4,49.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,171.3,0,3.9,60.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,559.70000000000005,0,22.8,67.900000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,563.20000000000005,0,30,74.900000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,566.6,0,37.4,81.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,570,0,43.6,85.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-2613.58,0,-4408.5200000000004,-3799.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-3977.75,0,-6234.88,-5394.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-2080.2600000000002,0,-1626.59,-2905.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1284.8699999999999,0,-1626.47,-1921.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1536.95,0,-1784.29,-2185.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1278.6099999999999,0,-1695.5,-1898.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1217.9100000000001,0,-1666.02,-1809.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1406.78,0,-1644.33,-2418.3000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1652,0,-2152.89,-1772.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1476.39,0,-1739.96,-2060.1999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1148.53,0,-1697.64,-1688.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1093.02,0,-1697.38,-1629.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1146.32,0,-1715.85,-1687.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1115.06,0,-1733.48,-1664.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1123.9000000000001,0,-1746.7,-1675.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1175.9000000000001,0,-1766.45,-1731.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1170.4100000000001,0,-1780.22,-1725.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1168.4100000000001,0,-1789.98,-1723.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1114.54,0,-1742.65,-1665.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1142.49,0,-2021.59,-1715.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1113.42,0,-2141.44,-1685.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1034.9100000000001,0,-2100.31,-1571.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.916666666666667,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwPrimaire",544,"MESSAGE","Int_V2","TBwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawTBw","index":25,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"TBw",{"$f":"C1&\"Primaire\"","v":"TBwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":3876}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"TBwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"G"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","H","G","S","W","G","S","S","G","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"TBwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"TBwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Urb","Rur",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"TBwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"TBwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"TBwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"TBwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"TBwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":13.183393109069158},{"$f":"BA189","v":0},{"$f":"N44","v":10.701879999999999},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":23.885273109069157},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":11.12},{"$f":"H16/I16*1000","v":2147.9562148443488},{"$f":"J16/8.76","v":245.20048114661518},{"$f":"P102","v":1.0182186},{"$f":"Y218","v":0.45655616607970501},null,null,{"$f":"SUM(L16:O16)","v":1.474774766079705},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":185.5},{"$f":"P16/(Q16+eps)*1000","v":7.9502682803245417},{"$f":"R16/8.76","v":0.90756487218316684},{"$f":"L16+D16","v":14.201611709069159},{"$f":"M16+E16","v":0.45655616607970501},10.701879999999999,0,25.360047875148862,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":279.21735364789873},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":25.360047875148862},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":185.5},{"$f":"AL16/AD16*1000","v":1641.9266928466177},{"$f":"AE16/8.76","v":187.43455397792439},{"$f":"BA131","v":0},{"$f":"Y160","v":3.085874},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":3.085874},{"$f":"AC16+AA16-AB16","v":304.57740152304757}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":13.233325109069158},{"$f":"BA190","v":5.07293926597176},{"$f":"N45","v":27.032529999999998},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":45.338794375040919},12.649999999999999,{"$f":"H17/I17*1000","v":3584.0944169992827},{"$f":"J17/8.76","v":409.14319828758937},{"$f":"P103","v":2.6910062999999997},{"$f":"Y219","v":6.1079258078146834},null,null,{"$f":"SUM(L17:O17)","v":8.7989321078146823},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":215.29999999999998},40.86824016444961,{"$f":"R17/8.76","v":4.6653242196860285},{"$f":"L17+D17","v":15.924331409069158},11.180865073786443,27.032529999999998,0,54.137726482855598,{"$f":"Z219","v":0.72204299999999999},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":744.25027621022343},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":405.5145140707013},{"$f":"SUM(X17:Z17)","v":54.859769482855597},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":215.3},{"$f":"AL17/AD17*1000","v":1828.1260177537281},{"$f":"AE17/8.76","v":208.69018467508312},{"$f":"BA132","v":50.652000000000001},{"$f":"Y161","v":39.874853000000002},7.9163877719646996,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},98.443240771964696,{"$f":"AC17+AA17-AB17","v":393.59553162237768}]
[null,3,2012,13.583393109069158,12.889343387199352,60.086829999999992,0,86.559566496268502,15.37,5631.7219581176651,642.89063448831791,6.4031403959999995,13.30329193197219,null,null,19.706432327972188,252.99999999999997,77.891036866376595,8.8916708751571463,19.986533505069158,26.192635319171544,60.086829999999992,0,106.26599882424068,1.6916655,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":849.27223054962644},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":440.44817851862973},107.95766432424068,253,2042.6154796649701,233.17528306677741,73.2,48.633651000000008,10.630817974029029,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},132.46446897402905,516.78171635523745]
[null,4,2013,16.646811521529866,20.05727026312103,190.28739999999999,0,226.99148178465089,137.07,1656.0259851510241,189.04406223185208,4.9563002520000001,13.30329193197219,null,null,18.259592183972188,278.59999999999997,65.540531885559162,7.4817958773469364,21.603111773529868,33.360562195093223,190.28739999999999,0,245.25107396862307,4.3599045600000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":977.77167423482786},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":690.27526772172223},253.7370356486916,278.60000000000002,1942.6900292957546,221.76826818444687,69.253415000000004,0,29.254234259265147,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":45},143.50764925926515,541.23344216179726]
[null,5,2014,18.280139236315236,35.780767057657165,52.214109999999998,0,106.2750162939724,44.519999999999996,2387.1297460461005,272.50339566736307,4.8523756320000002,21.890632645448544,null,null,26.743008277448546,306.70000000000005,87.195983947103301,9.9538794460163587,23.132514868315237,57.671399703105706,52.214109999999998,0,133.01802457142094,12.878070306,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":833.8233866819204},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":398.98820869698562},150.02215199748949,306.70000000000005,1906.9361916609853,217.68677986997548,162.04594329000014,86.604257080000082,93.392087661265265,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},342.04228803126546,584.85732998242429]
[null,6,2015,24.659467653908877,125.19718055879407,367.28798,0,517.14462821270297,429.53999999999996,1203.9498724512339,137.43720005151073,3.1351187160000005,21.890632645448544,null,null,25.025751361448545,336.78999999999996,74.306693668771288,8.4824992772569967,27.794586369908878,147.08781320424262,367.28798,0,542.17037957415153,24.999457067999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":232.10173459969482},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":286.45949811180049},571.29589376222009,336.79999999999995,1534.8519306713615,175.21140761088603,892.8,0,132.89734536856056,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},1025.6973453685605,516.93813025011445]
[null,7,2016,24.659467653908877,125.19718055879407,368.69830000000002,0,518.55494821270304,429.53999999999996,1207.2331988003518,137.81200899547395,2.9735632440000002,22.280811485288503,null,null,25.254374729288504,368.81,68.475298198540571,7.8168148628470977,27.633030897908878,147.47799204408258,368.69830000000002,0,543.80932294199158,36.541794690000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":657.63188430311311},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":656.5505040089522},584.47717475206014,368.8,1587.7401167196883,181.24887177165391,0,4.0460008050000038,126.54872412126272,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},130.59472492626273,585.55855504622104]
[null,8,2017,24.713647653908879,155.71239873692232,369.91039000000001,0,550.33643639083118,456.62999999999994,1205.2130529987764,137.58139874415258,2.8301233679999998,23.455957630795126,null,null,26.286080998795125,402.90000000000003,65.242196570222632,7.4477393345003007,27.543771021908878,179.16835636771745,369.91039000000001,0,576.6225173896263,48.514735806000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":776.74151127740674},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":762.05065916815909},629.26331031569487,402.9,1598.2977473937515,182.45408075271135,332.80799999999999,12.082313320000011,131.26980615441983,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},476.16011947441984,643.95416242494241]
[null,9,2018,24.607826853908875,155.71239873692232,365.89210000000003,0,546.21232559083126,450.59,1212.2158183511203,138.38080118163475,2.6744636159999997,23.671282130610003,null,null,26.345745746610003,439.00999999999993,60.011721250107946,6.8506531107429165,27.282290469908876,179.38368086753232,365.89210000000003,0,572.55807133744122,61.306806126000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":673.55420516222875},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":610.89315514593386},637.99093458350978,439,1596.0181881544529,182.19385709525719,0,1.7523451000000008,140.25063473970465,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},142.00297983970466,700.65198459980479]
[null,10,2019,17.96809725390888,155.71239873692232,32.483239999999995,0,206.16373599083121,71.61,2878.9796954452058,328.65065016497783,2.538383724,24.599219097852945,null,null,27.137602821852944,477.3,56.856490302292855,6.4904669294854855,20.506480977908879,180.31161783477526,32.483239999999995,0,233.30133881268415,74.062140948000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":539.36524013506858},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},311.48953688075272,477.3,1782.6414770916015,203.49788551273991,0,9.1233753600000096,139.84787140405257,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},148.97124676405258,850.85477701582136]
[null,11,2020,17.96809725390888,155.71239873692232,34.357159999999993,0,208.03765599083121,71.61,2905.1481076781347,331.63791183540349,2.6311605839999999,26.152746975634741,null,null,28.783907559634741,517.9,55.578118476692332,6.3445340726817729,20.59925783790888,181.86514571255708,34.357159999999993,0,236.82156355046595,84.690945036000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":771.47167237122619},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":186.53972356066157},325.63856570653451,517.90000000000009,1758.1975565111006,200.70748361998866,0,16.408532250000007,116.53285844866804,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},132.94139069866804,910.57051451709913]
[null,12,2021,17.96809725390888,155.71239873692232,36.618400000000001,0,210.29889599083123,71.61,2936.7252617069016,335.24260978389287,2.8032846120000006,29.600016122210775,null,null,32.403300734210774,557.29000000000008,58.144414458593054,6.6374902349992073,20.771381865908879,185.3124148591331,36.618400000000001,0,242.702196725042,95.993485104000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":793.63038713289927},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":165.62534502113124},342.82173894911051,557.29999999999995,1742.018268546346,198.8605329390806,0,66.009412425000022,123.91961418704462,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},189.92902661204465,970.82678106087849]
[null,13,2022,17.96809725390888,155.71239873692232,39.026439999999994,0,212.7069359908312,71.61,2970.3524087534033,339.08132520016022,2.979005688,32.377131083342007,null,null,35.356136771342008,599.09999999999991,59.01541774453657,6.7369198338512071,20.947102941908881,188.08952982026432,39.026439999999994,0,248.06307276217319,108.289737234,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":793.32769744319023},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":116.63760997691685},360.4788671162417,599.1,1731.2117419170677,197.62691117774744,0,73.668670735000006,134.81454706011536,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},208.48321779511537,1037.1689545825152]
[null,14,2023,17.96809725390888,155.71239873692232,41.59348,0,215.27397599083122,71.61,3006.1999160847818,343.17350640237237,3.1466676960000002,34.290232833745073,null,null,37.436900529745074,643.19999999999993,58.204136394843033,6.6443078076304838,21.114764949908881,190.0026315706674,41.59348,0,252.71087652057628,121.72182454200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":793.43559618953361},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":64.752276633563227},378.55875818264479,643.20000000000005,1721.4584541956081,196.51352216844842,0,15.898133350000009,147.26769973119804,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},163.16583308119806,1107.2420777386151]
[null,15,2024,22.239247978233202,167.488654160821,44.518260000000005,0,234.24616213905421,95.97,2440.8269473695345,278.63321317003818,3.2929407360000003,37.132660866591806,null,null,40.425601602591804,689.7,58.613312457598475,6.6910174038354429,25.5321887142332,204.62131502741281,44.518260000000005,0,274.67176374164603,137.45026394399997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":795.83629341220251},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":38.681216350502723},416.24808480571454,689.7,1701.3239986478386,194.21506833879437,122.11512788475012,35.482380780000028,172.44461251487868,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},330.04212117962879,1173.4031618674144]
[null,16,2025,39.824504729765643,226.45264151828354,54.037049999999994,0,320.31419624804914,203.85,1571.3230132354631,179.37477320039534,3.5267603039999997,40.862411803600125,null,null,44.389172107600125,738.90000000000009,60.074667894166154,6.8578388007038988,43.351265033765642,267.31505332188368,54.037049999999994,0,364.70336835564927,150.83784169199998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":796.86149564527534},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":104.25059233388895},519.6672671677178,738.9,1640.6525517378591,187.28910407966427,597.86224267000057,33.31309437500002,146.77970256687468,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},777.95503961187524,1212.2781704791041]
[null,17,2026,53.046522335171048,264.86852991895353,61.165939999999999,0,379.08099225412457,279.16999999999996,1357.8858482434523,155.00980002779136,3.5951036759999999,41.914513464056739,null,null,45.50961714005674,790.71,57.555383313074564,6.5702492366523479,56.641626011171049,306.78304338301029,61.165939999999999,0,424.59060939418129,168.79162462799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":708.63904194374345},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":42.860226790627607},597.50829114224985,790.7,1597.6819353678584,182.38378257623955,393.20532204800031,10.292641040000008,196.84299646289608,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},600.3409595508964,1263.2871062953657]
[null,{"$f":"B61","v":18},2027,63.805203232468344,294.23640370753031,68.732390000000009,0,426.77399693999865,340.51,1253.3376316114025,143.07507210175828,3.7309254480000003,46.254752828675791,null,null,49.985678276675792,845.09999999999991,59.147649125647042,6.752014740370667,67.536128680468337,340.49115653620612,68.732390000000009,0,476.75967521667445,185.60440223399996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":670.80129419021875},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":9.0403564074846976},666.49013457074295,845.09999999999991,1571.7087591450445,179.41880812158044,303.36160724100023,44.542408790000046,184.33315890175561,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},532.23717493275581,1328.251072353477]
[null,19,2028,75.193539264900778,324.99316881585844,76.746870000000001,0,476.93357808075922,405.44,1176.3357786127644,134.28490623433385,3.8491648200000004,49.25524165001211,null,null,53.104406470012108,902.10000000000014,58.867538487333356,6.7200386401065479,79.042704084900777,374.24841046587056,76.746870000000001,0,530.03798455077128,203.925685128,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":667.45015043009835},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":10.488617119012257},738.08972679883993,902.1,1546.4485756678037,176.5352255328543,317.7155339490003,31.296325005000025,200.87221933980055,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},549.88407829380094,1395.0512601099258]
[null,20,2029,87.255130097333222,357.0732968129783,88.063970000000012,0,532.3923969103115,476.72,1116.7821717366828,127.48654928500946,3.9855777840000002,52.471400909272958,null,null,56.456978693272958,962,58.687088038135222,6.6994392737597286,91.240707881333222,409.54469772225127,88.063970000000012,0,588.84937560358446,222.93288390599997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":665.33617558707363},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":17.892943068985243},815.90831662965309,961.99999999999989,1521.1554564945341,173.6478831614765,331.40298347200036,33.508200825000031,208.39251399911302,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},573.30369829611345,1463.3515491477415]
[null,21,2030,99.069026427062937,387.92590538612177,98.164580000000001,0,585.15951181318474,542.5,1078.6350448169303,123.13185443115643,4.2928375680000004,91.001293877777954,null,null,95.29413144577795,1013.1,94.061920289050761,10.737662133453284,103.36186399506293,478.92719926389975,98.164580000000001,0,680.45364325896264,226.82589272999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":612.96906490098434},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":22.723973446475501},911.4055931090312,1013.1,1482.2334266741091,169.2047290723869,319.60645772000032,368.37529652000001,42.682454438952085,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},730.66420867895238,1501.6506845635399]
[null,22,2031,112.91601074147236,396.31660440401242,124.44609999999999,0,633.67871514548472,628.7299999999999,1007.870970282132,115.05376373083699,4.8312303120000006,88.923809819559239,null,null,93.755040131559241,1076.8999999999999,87.060117123863549,9.9383695346876202,117.74724105347237,485.24041422357163,124.44609999999999,0,727.43375527704393,229.795259418,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":572.00724301638104},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":28.538226044346136},961.35507181511252,1076.8999999999999,1397.3665974437254,159.51673486800519,86.738503111700084,32.354149739999997,32.555759337549866,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},151.64841218924994,1504.8240887871475]
[null,23,2040,113.83749854947359,295.41545188645438,88.65088999999999,0,497.90384043592798,683.53,728.43012074953265,83.154123373234327,4.6115443800000007,144.6629498782724,null,null,149.2744942582724,1866.6999999999998,79.967051083448197,9.1286587994803874,118.44904292947359,440.07840176472678,88.65088999999999,0,647.17833469420043,240.332570562,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":5.3294904467552024},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":952.41897373862321},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":466.4775148351182},892.84039570295568,1866.6999999999998,738.61994675441201,84.317345519910049,1090.4034883352008,6293.1309581500009,1097.532543564047,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":13.125},8494.1919900492485,1378.7818546064607]
[null,24,2050,166.88412821332497,287.38438930057004,770.82168999999999,0,1225.0902075138949,1627.5000000000002,752.74359908687848,85.929634598958728,9.1743169320000018,165.08568728237893,null,null,174.26000421437894,3439.3900000000003,50.665962340377881,5.7837856552942783,176.05844514532498,452.47007658294899,770.82168999999999,0,1399.350211728274,266.131129284,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":5.475277798330958},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":739.59110273945919},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":324.17616217260274},1670.9566188106051,3439.4,606.60916420813544,69.247621484946976,4112.872907368338,6616.4646883000005,2828.5212210512955,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":1.59},13559.448816719632,2086.3715593774614]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"TBwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0.90349999999999986},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":9.7983799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":10.701879999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":38.043258153599993},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":2.6194999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":24.413029999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":27.032529999999998},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":96.792540801599984},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":60.086829999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},60.086829999999992,195.20878292639995,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":138.03182999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":52.255570000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},190.28739999999999,891.49858066079992,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":3.0689999999999999E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":49.32441},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},52.214109999999998,154.39689646559998,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":324.80369999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":39.625269999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},367.28798,1788.0130300464002,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":328.56954000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":37.269750000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},368.69830000000002,1778.7162613968003,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":332.33537999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":34.716000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},369.91039000000001,1769.1625468800003,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":330.82476000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":32.208329999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},365.89210000000003,1733.9154066671999,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":3.2490000000000005E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":29.591739999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},32.483239999999995,84.764566454399983,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":3.2850000000000004E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":31.465299999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},34.357159999999993,88.712189323199979,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":3.3390000000000003E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":33.725999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},36.618400000000001,93.944541527999974,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":3.3930000000000002E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":36.133499999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},39.026439999999994,99.457198315199975,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":3.4470000000000001E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":38.700000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},41.59348,105.27351839999999,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":5.8726500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":3.5009999999999999E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":38.610600000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},44.518260000000005,103.82527805759999,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":11.9991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":3.5549999999999998E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":42.002399999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},54.037049999999994,111.65044764959997,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":18.53445},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":3.6089999999999997E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":42.595399999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},61.165939999999999,111.95411094719998,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":25.477760000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":3.6629999999999996E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":43.218000000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},68.732390000000009,112.32785039039999,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":32.829500000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":3.7170000000000002E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":43.880199999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},76.746870000000001,112.79502469439997,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":40.589669999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":2.8911000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":44.583200000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},88.063970000000012,125.40933385919999,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":48.758270000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":1.1007499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":48.30556},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},98.164580000000001,125.65252088159997,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":5.73325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":59.489559999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},124.44609999999999,172.97597912159995,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":5.8479999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":23.579600000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},88.65088999999999,83.452749455999992,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":649.43399999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":62.164400000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},770.82168999999999,2860.504230384,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"TBwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPGASEXGT","EPODSEXDI","EPOHFEXDI","EPHYDEXDANan","EPGASNCCAI","EPSOLNUIPP","EPWNDNUIPP","EPGASNUIPP","EPSOLNUCEB","EPSOLNUAFD","EPGASNCMar","EPHYDNUDAAdj","EPHYDNUDAKet","EPHYDNUDATet","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBNGwTBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.22782558753929436},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":13.183393109069158}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.22782558753929436},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":4.9931999999999997E-2},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":13.233325109069158}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.22782558753929436},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},13.583393109069158]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":1.499055},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0.926589},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.646811521529866]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},18.280139236315236]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.659467653908877]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.659467653908877]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.713647653908879]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.6397296000000008},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.607826853908875]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.96809725390888]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.96809725390888]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.96809725390888]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.96809725390888]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.96809725390888]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.3248865513513515},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},22.239247978233202]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":17.010962367567569},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":10.270047459459464},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},39.824504729765643]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":26.273889000000004},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":14.229138432432435},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},53.046522335171048]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":36.117173140540544},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":15.144535189189194},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},63.805203232468344]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":46.539061443243249},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":16.110982918918921},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},75.193539264900778]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.8880800000000002E-2},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":57.539553908108125},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":17.123200486486489},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},87.255130097333222]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.7870400000000002E-2},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":69.120403881081089},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":17.387257243243248},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},99.069026427062937]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.2787228797571042},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":4.4400000000000009E-2},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.19198799999999999},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":9.6184800000000001E-2},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":18.491014486486492},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},112.91601074147236]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.72080721473237952},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":21.221361351351355},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},113.83749854947359]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.11169893884472709},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":18.577483513725493},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":16.850042480067568},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":38.583973297297305},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},166.88412821332497]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"TBwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.49456331999999997},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.6003468000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42765181200000002},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":1.0182186}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.44005202},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.029855384},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":2.6910062999999997}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.4619432399999996},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.41892422399999996},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5222729319999999},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.4031403959999995]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.2594755599999998},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.31128397200000002},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.3855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.9563002520000001]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.0121939000000002},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.31790880000000005},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.3971775040000001},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.8523756320000002]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48971465999999997},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.35877599999999998},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.2168073520000005},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.1351187160000005]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48001734000000001},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.38728800000000008},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.0335280039999999},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.9735632440000002]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48486599999999996},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.43100640000000007},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8473394599999999},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8301233679999998]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48486599999999996},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.45571680000000003},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.661150916},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6744636159999997]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48971465999999997},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.49515840000000005},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.4749623720000002},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.538383724]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.45577403999999994},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.53460000000000008},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5564198599999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6311605839999999]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.42183342000000001},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.6003468000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.6301152000000001},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.6553325240000001},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8032846120000006]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.39274146000000004},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.71565120000000004},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.76006358},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.979005688]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.35880084000000001},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.79215840000000015},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.870613028},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.1466676960000002]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.42183342000000001},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.142550604},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.9190368000000001},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8095199120000001},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.2929407360000003]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.37334681999999997},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0326096},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.960798104},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.5267603039999997]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.32486022000000003},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1290752000000002},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.960798104},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.5951036759999999]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.27637361999999999},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.200734524},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2930192000000003},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.960798104},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.7309254480000003]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.22788701999999997},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4393808000000001},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.960798104},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.8491648200000004]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17940042},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5980976000000002},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.960798104},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.9855777840000002]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17940042},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.27055522799999998},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7482607999999999},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.0946211200000002},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.2928375680000004]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.8580320000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.6851879080000005},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.8312303120000006]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.49747251599999998},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.4333200000000001},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.68075186399999998},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6115443800000007]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.9134875440000001},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":6.0702048000000008},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.1906245879999999},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.1743169320000018]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"TBwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPGASEXGT","EPODSEXDI","EPOHFEXDI","EPHYDEXDANan","EPGASNCCAI","EPSOLNUIPP","EPWNDNUIPP","EPGASNUIPP","EPSOLNUCEB","EPSOLNUAFD","EPGASNCMar","EPHYDNUDAAdj","EPHYDNUDAKet","EPHYDNUDATet","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBNGwTBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":73.2},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},73.2,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},0,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":259.53552424800023},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":133.66979780000011},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},393.20532204800031,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":79.740472511700077},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":6.9980306000000043},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},86.738503111700084,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":10.630817974029029},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":48.633651000000008},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},48.633651000000008,10.630817974029029,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":31.894326770877541},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":12.748577760159712},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":88.254440837523319},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},0,132.89734536856056,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":21.60960164897196},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":17.454710618227899},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":6.4350700265947234},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.89946999999999999},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.85287510000000077},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":94.751252445910055},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},1.7523451000000008,140.25063473970465,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":21.277483130131145},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.454657385888407},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.0540461434410879},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.78184699999999985},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":17.991477735000014},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":91.028360400654719},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":54.895345999999996},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},73.668670735000006,134.81454706011536,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":22.835885410845723},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":17.614382983055211},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":13.03948400125773},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.89255100000000009},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.5224793500000082},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":93.777947336039375},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":6.4831029999999989},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},15.898133350000009,147.26769973119804,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":30.22643486856709},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":22.992820535133141},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.42335987017070553},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.425314},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":43.117094790000046},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":130.69054362788467},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},44.542408790000046,184.33315890175561,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.9817986249147097},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":23.413010968889228},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":10.287644845148144},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":2.338622},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":29.247122520000026},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":15.277151999999997},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":321.51239999999996},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},368.37529652000001,42.682454438952085,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":51.697349663517613},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":68.835596857922354},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":20.532953703279215},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.4244960000000004},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":51.119590830000043},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":141.78622188041035},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":13.007719999999999},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":265.46065000000004},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":326.63401199999998},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},6616.4646883000005,2828.5212210512955,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":5.07293926597176}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},12.889343387199352]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.4305751786134029},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.5996911385880561},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":13.123805655948081},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},155.71239873692232]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.4305751786134029},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.5996911385880561},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":13.123805655948081},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},155.71239873692232]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.4305751786134029},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.5996911385880561},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":13.123805655948081},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},155.71239873692232]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.4305751786134029},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.5996911385880561},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":73.630353370995593},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":48.6495834669837},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},264.86852991895353]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.4305751786134029},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.5996911385880561},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":156.35906806879143},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":58.12563566321262},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},357.0732968129783]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.37373516973082743},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":3.250251066746972},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":6.6823292481013077},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":18.413407629243313},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":185.43633560398439},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":8.7090033139922873},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":34.004109090642672},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},287.38438930057004]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":8.7011825373934829E-2},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.36954434070577019},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.45655616607970501},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.6916655},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.39001771138199021},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":12.269691046258624},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},13.30329193197219,1.6916655]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.7844557600000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.7936909999999999},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.39001771138199021},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":7.9106958126272851},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":14.421310308000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":12.946335947107693},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},21.890632645448544,24.999457067999998]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":13.455009600000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":10.890432000000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.0464415680000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.68995259178861257},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":10.319347384625065},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":48.670257780000007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":12.946335947107693},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},24.599219097852945,74.062140948000007]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":18.903589440000005},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":15.734712},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.0619918720000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.97146143858663692},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":15.290360250404374},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":71.589443922000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":15.471726220019422},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},32.377131083342007,108.289737234]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":25.258268640000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":20.903987999999998},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.0815082560000011},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.401402222787256},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":21.596250662178882},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":100.59407679599998},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":17.221175744302414},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},40.862411803600125,150.83784169199998]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":36.838830960000003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":29.572336500000002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":7.6146965760000018},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.1681299546116937},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":32.438512036027277},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":148.90701986999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":17.221175744302414},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},52.471400909272958,222.93288390599997]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":38.195982720000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":32.208330000000004},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":8.7306434880000037},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.1998636791598343},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":35.670751673578003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":150.66030321},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":16.721625499802649},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":34.331568967018761},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},88.923809819559239,229.795259418]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,2.78,0,0,14.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,409.59,0,0,71.290000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,60.83,0,941.46,0,0,44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,60.83,0,0.09,0,0,37.909999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,60.83,0,0.09,0,0,42.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,255.3,0,0.09,0,0,47.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,698.5,0,0.09,0,0,48.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1260.07,0,13.49,0,0,63.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwSecElcOut",280,"MESSAGE","Int_V2","TBwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.75,0,0,10.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,10.37,0,5,6,0,0,0,385.02,0,0,0,0,0,0.03,0,0,0,0,23.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,10.37,0,5,6,0,0,0,385.02,27.09,0,0,0,0,0.03,0,0,0,0,23.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,10.37,0,5,6,0,0,0,0,27.09,0,0,0,0,0.03,0,0,0,0,23.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,10.37,0,5,6,0,0,0,0,27.09,0,0,0,0,0.03,0,0,0,0,47.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,10.37,0,5,6,0,0,0,0,27.09,0,0,0,0,0.03,0,0,0,0,205.99,0,0,86.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,10.37,0,5,6,0,0,0,1.02,27.09,0,0,0,0,0.03,0,0,0,0,394.22,0,0,98.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwTerElcOut",313,"MESSAGE","Int_V2","TBwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,279.95999999999998,33.96,7.14,4.0599999999999996,1.44,0,0,0,0,197.73,8.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,396.59,88.81,0.99,1.31,0.25,8.15,0,0,0,262.31,6.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,502.8,142.49,1.01,1.81,0.27,10.42,0,0,0,316.23,5.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,620.67999999999995,196.69,0.81,2.16,0.38,15.06,0,0,0,377.95,6.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,860.29,300.13,0.56999999999999995,3.9,0.69,27.21,0,0,0,505.86,6.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,987.68,376.03,0.37,5.28,0.93,36.79,0,0,0,556.64,7.2,0,29.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,2191.79,1454.3,0,14.52,3.14,127.74,0,0,0,661.79,7.53,0,894.4,275.97000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPGASEXGT","EPODSEXDI","EPOHFEXDI","EPHYDEXDANan","EPGASNCCAI","EPSOLNUIPP","EPWNDNUIPP","EPGASNUIPP","EPSOLNUCEB","EPSOLNUAFD","EPGASNCMar","EPHYDNUDAAdj","EPHYDNUDAKet","EPHYDNUDATet","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBNGwTBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,139.72999999999999,4,5,65,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,139.72999999999999,0,0,65,80,20,20,54.1,0,0,450,0,0,0,0,0,37.270000000000003,0,0,0,0,46.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,139.72999999999999,0,0,65,80,20,20,54.1,0,0,450,147,0,0,0,0,37.270000000000003,0,0,0,0,46.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,139.72999999999999,0,0,65,80,20,20,54.1,0,0,450,147,0,0,0,0,37.270000000000003,0,0,0,0,46.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,139.72999999999999,0,0,65,80,20,20,54.1,0,0,450,147,0,0,0,0,37.270000000000003,0,0,0,0,46.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,99.73,0,0,65,80,20,20,54.1,0,0,450,147,0,0,0,0,37.270000000000003,0,0,0,0,299.5,0,0,323.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,99.73,0,0,65,80,20,20,54.1,0,0,450,147,0,0,0,0,37.270000000000003,0,0,0,0,655.9,0,0,389.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,65,0,0,20,0,0,0,0,147,160,0,0,0,911.43,1471.74,0,0,0,825,551.85,0,877.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",5.083333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,306.24,33.78,34.049999999999997,6.96,10.29,0,0,0,0,274.92,79.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,376.77,70.48,34.049999999999997,6.6,7.86,18.48,0,0,0,289.41000000000003,144.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,458.88,85.23,34.049999999999997,6.48,7.05,18.48,0,0,0,320.94,141.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,613.65,140.44999999999999,34.049999999999997,8.02,6.2,22.36,0,0,0,421.93,130.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,763.01,205.87,29.07,9.67,8.36,32.4,0,0,0,512.69000000000005,71.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,991.09,291.20999999999998,19.11,15.85,13.7,53.1,0,0,0,661.82,168.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1231.3699999999999,372.03,11.64,22.09,17.739999999999998,74.010000000000005,0,0,0,808.56,168.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1931.78,847.72,0,27.38,1.18,207.39,0,0,0,1054.05,19.12,0,2621.1799999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",5.125,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.71875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,147.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,20,54.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99,0,0,233.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118.8,0,0,21.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.82,0,0,5.0199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.84,0,0,0,93.04,0,0,0,0,2.92,0,0,6.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0.85,0,0,0,0,0,3.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,52.87,11.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,56.01,18.829999999999998,0,0.37,0.28000000000000003,2.76,0,0,0,38.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,51.13,25.41,0,0.82,1.39,1.94,0,0,0,30.02,10.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,62.57,20.96,0,3.08,1.29,2.1,0,0,0,38.54,9.3699999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,62.02,22.44,0,0.28000000000000003,1.4,8.36,0,0,0,53.33,1.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,82.82,27.36,0,0.1,2.06,11.06,0,0,0,53.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,141.65,81.91,0,4.8499999999999996,7.84,16.54,0,0,0,58.27,18.8,0,133.25,111.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwFinaleElc",478,"MESSAGE","Int_V2","TBwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,41.1,0,206.4,5.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,75.400000000000006,0,252.5,8.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,89.8,0,269.3,9.6999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,180.8,0,361,15.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,234.6,0,432.5,22.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,300.7,0,512.6,31.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,376.4,0,593.70000000000005,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-2116.5300000000002,0,-2899.1,-3607.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1730.25,0,-2114.2399999999998,-2788.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-2126.12,0,-3471.61,-2732.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1242,0,-1811.93,-715.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1264.04,0,-1820.47,-1578.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1208.3800000000001,0,-1739.79,-1747.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1151.48,0,-1659.44,-1748.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1108.43,0,-1596.83,-1750.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1015.73,0,-1554.96,-1679.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1073.1600000000001,0,-1614.8,-1691.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1106.58,0,-1653.69,-1705.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1061.6099999999999,0,-1607.44,-1706.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1138.1099999999999,0,-1703.53,-1740.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1133.6600000000001,0,-1722.48,-1765.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1102.1400000000001,0,-1660.79,-1747.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1197.69,0,-1762.48,-1772.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1199.55,0,-1764.16,-1785.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1216.3800000000001,0,-1803.52,-1803.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1177.03,0,-1721.53,-1747.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1203.93,0,-1788.57,-1828.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1279.5999999999999,0,-1872.65,-1857.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1289.74,0,-1803.69,-1943.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]